Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKSKAJ EJENDOMME A/S 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   0.6% 2.9% 1.1% 0.9% 1.4% 0.7% 7.8% 7.8%   Credit score (0-100)   97 60 84 89 78 94 31 31   Credit rating   AA BBB A A A AA BB BB   Credit limit (kDKK)   3,596.4 0.0 1,019.2 2,802.0 260.7 3,593.0 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   2,234 1,862 1,525 1,450 1,459 1,716 0.0 0.0   EBITDA   1,953 1,621 1,525 1,445 1,459 1,716 0.0 0.0   EBIT   3,042 -3,352 12,231 11,465 -686 5,391 0.0 0.0   Pre-tax profit (PTP)   1,473.1 -5,482.0 12,192.1 11,424.4 -728.9 5,372.3 0.0 0.0   Net earnings   1,293.9 -4,214.9 9,509.8 8,911.0 -568.6 4,190.4 0.0 0.0   Pre-tax profit without non-rec. items   1,473 -5,482 12,192 11,424 -729 5,372 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   63,204 45,594 56,300 66,320 64,175 67,850 0.0 0.0   Shareholders equity total   35,645 14,930 23,440 32,351 31,782 35,973 33,973 33,973   Interest-bearing liabilities   33,370 28,999 28,054 27,317 26,017 24,686 0.0 0.0   Balance sheet total (assets)   73,916 46,362 56,371 66,736 64,480 68,289 33,973 33,973   Net Debt   31,708 28,329 28,037 26,932 25,751 24,274 -33,973 -33,973     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   2,234 1,862 1,525 1,450 1,459 1,716 0.0 0.0   Gross profit growth   -27.3% -16.6% -18.1% -4.9% 0.6% 17.6% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   73,916 46,362 56,371 66,736 64,480 68,289 33,973 33,973   Balance sheet change%   -25.0% -37.3% 21.6% 18.4% -3.4% 5.9% -50.3% 0.0%   Added value   3,041.8 -3,352.3 12,230.7 11,465.4 -685.7 5,391.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25,854 -17,610 10,706 10,020 -2,145 3,675 -67,850 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   136.2% -180.0% 801.9% 790.5% -47.0% 314.2% 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 %   4.0% -4.7% 23.8% 18.6% -1.0% 8.1% 0.0% 0.0%   ROI %   4.1% -4.8% 24.2% 18.9% -1.1% 8.3% 0.0% 0.0%   ROE %   3.5% -16.7% 49.6% 31.9% -1.8% 12.4% 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 %   48.6% 32.6% 41.9% 48.8% 49.7% 53.1% 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, %   1,623.8% 1,747.4% 1,838.2% 1,863.4% 1,764.6% 1,414.5% 0.0% 0.0%   Gearing %   93.6% 194.2% 119.7% 84.4% 81.9% 68.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 8.6% 0.1% 0.1% 0.2% 0.1% 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   1.7 0.5 0.0 0.2 0.2 0.3 0.0 0.0   Current Ratio   1.4 0.4 0.0 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   1,661.2 669.2 17.2 385.3 265.7 412.2 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   -45.7 -1,362.5 -2,228.3 -2,089.9 -1,958.8 -1,597.2 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   3,042 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,953 0 0 0 0 0 0 0   EBIT / employee   3,042 0 0 0 0 0 0 0   Net earnings / employee   1,294 0 0 0 0 0 0 0