Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ejendomsselskabet Frederiksgade 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   4.8% 7.5% 5.2% 2.1% 5.0% 1.9% 10.1% 10.1%   Credit score (0-100)   46 32 41 66 43 70 24 24   Credit rating   BBB BB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.3 0.0 1.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -9,634 -11,007 -1,881 3,178 -133 2,050 0.0 0.0   EBITDA   -9,634 -11,007 -1,881 3,178 -133 2,050 0.0 0.0   EBIT   -7,474 -8,317 -2,422 3,764 -3,033 2,090 0.0 0.0   Pre-tax profit (PTP)   -10,325.2 -11,808.6 -2,838.3 2,586.1 -1,702.1 500.7 0.0 0.0   Net earnings   -8,054.4 -9,210.7 -2,205.1 2,017.2 -1,327.7 390.6 0.0 0.0   Pre-tax profit without non-rec. items   -8,166 -9,118 -3,379 3,172 -4,602 541 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   104,000 121,100 103,200 104,100 101,200 101,240 0.0 0.0   Shareholders equity total   12,444 3,234 1,029 3,046 1,718 2,109 1,724 1,724   Interest-bearing liabilities   79,176 105,884 86,222 87,251 86,499 86,336 0.0 0.0   Balance sheet total (assets)   107,746 126,552 103,284 104,324 101,514 101,481 1,724 1,724   Net Debt   79,041 104,147 86,138 87,078 86,263 86,122 -1,724 -1,724     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -9,634 -11,007 -1,881 3,178 -133 2,050 0.0 0.0   Gross profit growth   -12,265.0% -14.3% 82.9% 0.0% 0.0% 0.0% -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)   107,746 126,552 103,284 104,324 101,514 101,481 1,724 1,724   Balance sheet change%   11.4% 17.5% -18.4% 1.0% -2.7% -0.0% -98.3% 0.0%   Added value   -7,474.2 -8,316.7 -2,421.7 3,763.9 -3,032.7 2,090.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9,348 17,100 -17,900 900 -2,900 40 -101,240 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   77.6% 75.6% 128.7% 118.4% 2,285.6% 102.0% 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 %   -7.3% -7.1% -1.9% 3.6% -2.9% 2.1% 0.0% 0.0%   ROI %   -7.4% -7.2% -2.0% 3.7% -3.0% 2.1% 0.0% 0.0%   ROE %   -48.9% -117.5% -103.5% 99.0% -55.7% 20.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   11.5% 2.6% 1.0% 2.9% 1.7% 2.1% 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, %   -820.5% -946.2% -4,579.0% 2,740.2% -65,012.1% 4,200.5% 0.0% 0.0%   Gearing %   636.2% 3,274.4% 8,382.6% 2,864.7% 5,034.6% 4,094.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.9% 1.2% 0.7% 1.8% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   134.5 1,737.0 84.2 172.7 235.7 213.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -44,019.7 -69,190.4 -35,633.3 -34,231.0 -33,193.3 -32,834.5 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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