Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Foersom Ejendomme 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   0.9% 1.2% 1.5% 0.8% 0.8% 1.0% 8.3% 8.3%   Credit score (0-100)   90 84 77 91 93 85 29 29   Credit rating   A A A AA AA A BB BB   Credit limit (kDKK)   453.3 189.8 30.2 632.1 1,264.1 687.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,501 3,241 2,790 3,550 4,053 4,454 0.0 0.0   EBITDA   3,124 3,241 2,790 3,550 4,053 4,454 0.0 0.0   EBIT   1,571 1,563 903 1,520 2,031 2,441 0.0 0.0   Pre-tax profit (PTP)   234.9 1.5 134.7 702.1 5,094.1 33.1 0.0 0.0   Net earnings   142.7 1.2 105.1 547.7 3,973.4 148.1 0.0 0.0   Pre-tax profit without non-rec. items   235 1.5 135 702 5,094 33.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   77,785 80,964 83,757 80,938 78,381 77,729 0.0 0.0   Shareholders equity total   4,981 4,982 5,087 5,635 9,608 9,757 9,707 9,707   Interest-bearing liabilities   69,037 71,921 73,835 71,684 69,161 63,179 0.0 0.0   Balance sheet total (assets)   78,379 81,176 83,977 82,158 84,618 77,758 9,707 9,707   Net Debt   68,541 71,916 73,792 70,464 62,924 63,150 -9,707 -9,707     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   3,501 3,241 2,790 3,550 4,053 4,454 0.0 0.0   Gross profit growth   18.7% -7.4% -13.9% 27.2% 14.2% 9.9% -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)   78,379 81,176 83,977 82,158 84,618 77,758 9,707 9,707   Balance sheet change%   -1.3% 3.6% 3.4% -2.2% 3.0% -8.1% -87.5% 0.0%   Added value   3,123.8 3,240.8 2,790.3 3,550.0 4,060.6 4,454.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,134 1,501 906 -4,848 -4,579 -2,665 -77,729 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   44.9% 48.2% 32.4% 42.8% 50.1% 54.8% 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 %   2.0% 2.0% 1.2% 1.8% 7.3% 3.0% 0.0% 0.0%   ROI %   2.1% 2.0% 1.2% 1.9% 7.5% 3.1% 0.0% 0.0%   ROE %   2.9% 0.0% 2.1% 10.2% 52.1% 1.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   6.4% 6.1% 6.1% 6.9% 11.4% 12.5% 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, %   2,194.1% 2,219.1% 2,644.6% 1,984.9% 1,552.6% 1,417.8% 0.0% 0.0%   Gearing %   1,386.0% 1,443.5% 1,451.3% 1,272.1% 719.8% 647.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.0% 2.2% 1.1% 1.1% 1.4% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.0 0.1 0.4 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.1 0.4 0.0 0.0 0.0   Cash and cash equivalent   496.7 5.0 42.4 1,220.1 6,237.3 29.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -10,932.9 -10,087.2 -14,157.0 -12,151.3 -7,893.6 -8,459.3 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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