Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET FREDTOFTE 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.0% 2.9% 2.4% 2.3% 1.8% 1.8% 11.3% 11.3%   Credit score (0-100)   70 59 63 63 71 70 21 21   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.1 0.0 0.0 0.0 0.6 0.8 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   338 232 318 319 347 350 0.0 0.0   EBITDA   338 232 318 319 347 350 0.0 0.0   EBIT   305 199 285 286 314 317 0.0 0.0   Pre-tax profit (PTP)   264.4 163.6 251.4 268.0 296.5 302.1 0.0 0.0   Net earnings   198.9 120.4 188.5 201.8 223.6 227.7 0.0 0.0   Pre-tax profit without non-rec. items   264 164 251 268 297 302 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   5,195 5,162 5,129 5,096 5,063 5,030 0.0 0.0   Shareholders equity total   1,152 911 799 701 924 1,152 1,027 1,027   Interest-bearing liabilities   4,350 4,715 4,350 4,350 4,350 4,350 0.0 0.0   Balance sheet total (assets)   5,723 5,846 5,406 5,349 5,584 5,799 1,027 1,027   Net Debt   4,183 4,030 4,072 4,307 4,045 3,812 -1,027 -1,027     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   338 232 318 319 347 350 0.0 0.0   Gross profit growth   8.5% -31.4% 36.8% 0.6% 8.7% 0.7% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   5,723 5,846 5,406 5,349 5,584 5,799 1,027 1,027   Balance sheet change%   2.3% 2.1% -7.5% -1.1% 4.4% 3.9% -82.3% 0.0%   Added value   338.4 232.1 317.5 319.5 347.3 349.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -66 -66 -66 -66 -66 -5,030 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   90.3% 85.8% 89.6% 89.7% 90.5% 90.6% 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 %   5.4% 3.4% 5.1% 5.3% 5.8% 5.7% 0.0% 0.0%   ROI %   5.6% 3.6% 5.3% 5.6% 6.2% 6.0% 0.0% 0.0%   ROE %   18.9% 11.7% 22.0% 26.9% 27.5% 21.9% 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 %   20.2% 15.6% 14.8% 13.1% 16.6% 19.9% 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, %   1,236.2% 1,736.4% 1,282.5% 1,348.0% 1,164.8% 1,090.2% 0.0% 0.0%   Gearing %   377.5% 517.8% 544.4% 620.6% 470.5% 377.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.8% 0.7% 0.4% 0.5% 0.5% 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   38.4 1.8 5.6 2.8 5.1 8.6 0.0 0.0   Current Ratio   20.9 1.8 4.5 2.5 4.6 7.6 0.0 0.0   Cash and cash equivalent   166.6 684.6 277.5 43.3 305.1 537.5 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   503.2 294.6 216.1 150.9 407.4 668.1 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   338 232 318 319 347 350 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   338 232 318 319 347 350 0 0   EBIT / employee   305 199 285 286 314 317 0 0   Net earnings / employee   199 120 188 202 224 228 0 0