Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Friis Hansens Vej 1 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   5.5% 9.8% 2.3% 1.3% 1.6% 1.0% 9.9% 9.9%   Credit score (0-100)   42 25 63 80 73 86 25 25   Credit rating   BBB BB BBB A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 48.2 5.1 163.1 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   229 123 41.9 170 521 531 0.0 0.0   EBITDA   98.5 95.6 41.9 170 621 341 0.0 0.0   EBIT   98.5 95.6 -30.4 2,763 516 527 0.0 0.0   Pre-tax profit (PTP)   74.2 91.0 -71.4 2,677.3 280.9 343.4 0.0 0.0   Net earnings   56.8 71.0 -78.6 2,088.3 242.0 267.8 0.0 0.0   Pre-tax profit without non-rec. items   74.2 91.0 -71.4 2,677 281 343 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   0.0 0.0 4,152 8,115 8,011 8,507 0.0 0.0   Shareholders equity total   107 178 99.2 2,243 2,485 2,752 2,702 2,702   Interest-bearing liabilities   1,705 0.0 2,653 2,359 4,631 4,967 0.0 0.0   Balance sheet total (assets)   2,010 247 4,174 8,513 8,016 8,667 2,702 2,702   Net Debt   754 -75.4 2,653 2,359 4,631 4,967 -2,702 -2,702     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   229 123 41.9 170 521 531 0.0 0.0   Gross profit growth   0.0% -46.4% -65.8% 306.1% 205.7% 2.1% -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)   2,010 247 4,174 8,513 8,016 8,667 2,702 2,702   Balance sheet change%   0.0% -87.7% 1,590.3% 103.9% -5.8% 8.1% -68.8% 0.0%   Added value   98.5 95.6 41.9 2,767.6 520.6 531.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 4,079 3,959 -109 491 -8,507 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   43.1% 78.0% -72.6% 1,622.9% 99.2% 99.2% 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 %   4.9% 8.5% -1.4% 43.6% 6.7% 6.3% 0.0% 0.0%   ROI %   5.4% 9.6% -2.1% 67.7% 8.3% 6.4% 0.0% 0.0%   ROE %   53.2% 49.9% -56.8% 178.4% 10.2% 10.2% 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 %   5.3% 72.0% 2.4% 26.3% 31.0% 31.8% 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, %   765.8% -78.9% 6,327.5% 1,385.6% 746.3% 1,456.9% 0.0% 0.0%   Gearing %   1,596.1% 0.0% 2,674.3% 105.2% 186.4% 180.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 0.5% 3.1% 3.5% 7.7% 3.8% 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   0.8 3.6 0.0 0.1 0.0 0.0 0.0 0.0   Current Ratio   1.1 3.6 0.0 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   950.6 75.4 0.0 0.0 0.0 0.0 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   106.8 177.8 -2,257.6 -3,810.5 -4,731.3 -4,840.3 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  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   98 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 0 0 0 0 0 0 0   EBIT / employee   98 0 0 0 0 0 0 0   Net earnings / employee   57 0 0 0 0 0 0 0