Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Frugtmarkedet 11 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 1.6% 2.2% 0.7% 1.4% 0.8% 6.7% 6.6%   Credit score (0-100)   0 74 64 94 76 92 36 36   Credit rating   N/A A BBB AA A AA BBB BBB   Credit limit (kDKK)   0.0 581.1 18.0 44,169.7 1,746.9 35,280.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 504 2,017 41,935 43,644 41,660 0.0 0.0   EBITDA   0.0 504 2,017 41,935 43,644 41,660 0.0 0.0   EBIT   0.0 132,609 285,504 194,162 -46,356 66,660 0.0 0.0   Pre-tax profit (PTP)   0.0 132,609.6 285,477.4 182,872.5 -59,734.5 53,826.5 0.0 0.0   Net earnings   0.0 105,066.2 222,672.4 142,640.6 -46,592.9 41,975.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 132,610 285,477 182,873 -59,735 53,826 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 402,016 1,061,839 1,260,000 1,170,000 1,195,000 0.0 0.0   Shareholders equity total   0.0 277,171 495,572 394,182 323,655 354,664 274,332 274,332   Interest-bearing liabilities   0.0 60,221 439,476 828,767 820,177 811,431 0.0 0.0   Balance sheet total (assets)   0.0 402,122 1,067,720 1,374,765 1,273,151 1,302,552 274,332 274,332   Net Debt   0.0 60,213 434,076 820,306 798,803 770,904 -274,332 -274,332     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 504 2,017 41,935 43,644 41,660 0.0 0.0   Gross profit growth   0.0% 0.0% 300.0% 1,979.1% 4.1% -4.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 402,122 1,067,720 1,374,765 1,273,151 1,302,552 274,332 274,332   Balance sheet change%   0.0% 0.0% 165.5% 28.8% -7.4% 2.3% -78.9% 0.0%   Added value   0.0 132,609.2 285,503.6 194,161.7 -46,355.5 66,659.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 402,016 659,823 198,161 -90,000 25,000 -1,195,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 26,301.0% 14,155.1% 463.0% -106.2% 160.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 33.0% 38.8% 15.9% -3.5% 5.2% 0.0% 0.0%   ROI %   0.0% 36.4% 41.1% 16.4% -3.6% 5.3% 0.0% 0.0%   ROE %   0.0% 37.9% 57.6% 32.1% -13.0% 12.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 68.9% 46.5% 28.8% 25.5% 27.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 11,942.3% 21,521.2% 1,956.1% 1,830.2% 1,850.5% 0.0% 0.0%   Gearing %   0.0% 21.7% 88.7% 210.2% 253.4% 228.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.8% 1.6% 1.7% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 3.8 3.8 3.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 3.4 3.3 3.2 0.0 0.0   Cash and cash equivalent   0.0 7.8 5,399.9 8,460.8 21,374.5 40,527.2 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -37,413.4 -477,328.0 80,658.4 71,493.8 74,201.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0