Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOTEL MEDIO FREDERICIA 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% 1.5% 1.5%   Bankruptcy risk   1.7% 1.1% 1.7% 1.3% 1.4% 1.1% 11.9% 11.6%   Credit score (0-100)   75 85 72 79 77 82 20 21   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   3.7 111.5 2.6 90.2 59.9 202.1 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   3,418 3,910 3,616 4,729 6,560 6,238 0.0 0.0   EBITDA   476 574 420 1,110 1,998 1,562 0.0 0.0   EBIT   422 524 370 1,065 1,946 1,487 0.0 0.0   Pre-tax profit (PTP)   412.7 514.4 394.6 1,051.1 1,890.9 1,449.1 0.0 0.0   Net earnings   318.7 400.5 305.3 814.1 1,468.1 1,124.0 0.0 0.0   Pre-tax profit without non-rec. items   413 514 395 1,051 1,891 1,449 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   161 111 151 106 88.2 798 0.0 0.0   Shareholders equity total   1,300 1,701 2,006 2,820 4,288 2,412 2,287 2,287   Interest-bearing liabilities   41.6 117 117 95.3 261 681 0.0 0.0   Balance sheet total (assets)   2,015 2,691 3,456 4,187 5,903 4,669 2,287 2,287   Net Debt   -1,224 -1,232 -904 -3,093 -4,280 -1,841 -2,287 -2,287     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   3,418 3,910 3,616 4,729 6,560 6,238 0.0 0.0   Gross profit growth   5.1% 14.4% -7.5% 30.8% 38.7% -4.9% -100.0% 0.0%   Employees   0 0 10 14 16 16 0 0   Employee growth %   0.0% 0.0% 0.0% 40.0% 14.3% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,015 2,691 3,456 4,187 5,903 4,669 2,287 2,287   Balance sheet change%   12.2% 33.6% 28.4% 21.2% 41.0% -20.9% -51.0% 0.0%   Added value   475.6 573.6 420.2 1,110.1 1,991.0 1,561.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 -100 -10 -91 -70 635 -798 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 (%)   12.3% 13.4% 10.2% 22.5% 29.7% 23.8% 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 %   22.2% 22.3% 13.4% 28.4% 38.6% 28.6% 0.0% 0.0%   ROI %   34.6% 32.9% 20.8% 43.1% 52.1% 39.4% 0.0% 0.0%   ROE %   27.9% 26.7% 16.5% 33.7% 41.3% 33.5% 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 %   64.5% 63.2% 58.1% 67.7% 72.6% 51.7% 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, %   -257.4% -214.7% -215.1% -278.7% -214.2% -117.9% 0.0% 0.0%   Gearing %   3.2% 6.9% 5.8% 3.4% 6.1% 28.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.6% 13.0% 14.8% 32.8% 31.1% 13.6% 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   2.4 2.5 2.1 2.9 3.5 1.6 0.0 0.0   Current Ratio   2.4 2.5 2.2 2.9 3.5 1.7 0.0 0.0   Cash and cash equivalent   1,265.7 1,348.3 1,020.5 3,188.7 4,540.8 2,522.8 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   994.9 1,460.2 1,705.0 2,564.6 4,050.2 1,499.1 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  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 42 79 124 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 42 79 125 98 0 0   EBIT / employee   0 0 37 76 122 93 0 0   Net earnings / employee   0 0 31 58 92 70 0 0