Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fischer 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% 0.6% 0.6%   Bankruptcy risk   0.7% 0.9% 1.5% 0.8% 1.1% 2.5% 7.6% 7.6%   Credit score (0-100)   95 91 77 91 84 61 32 32   Credit rating   AA A A AA A BBB BB BB   Credit limit (kDKK)   8,928.7 12,212.3 2,163.5 47,870.9 18,247.4 1.4 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   -416 -493 -913 -473 -1,593 -1,538 0.0 0.0   EBITDA   -1,474 -1,774 -3,272 -4,324 -8,295 -6,739 0.0 0.0   EBIT   -1,474 -1,774 -3,296 -4,448 -8,472 -6,846 0.0 0.0   Pre-tax profit (PTP)   5,438.6 58,814.2 293,524.7 221,276.2 -21,043.6 -112,818.6 0.0 0.0   Net earnings   5,222.9 58,828.5 293,724.0 222,241.2 -19,155.1 -111,318.8 0.0 0.0   Pre-tax profit without non-rec. items   5,439 58,814 293,525 221,276 -21,044 -112,819 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   0.0 0.0 454 474 569 212 0.0 0.0   Shareholders equity total   99,931 158,759 412,483 554,724 455,569 344,250 44,354 44,354   Interest-bearing liabilities   1,531 3,125 17,710 249,473 186,437 166,703 0.0 0.0   Balance sheet total (assets)   128,631 191,452 500,267 804,930 642,845 511,686 44,354 44,354   Net Debt   502 426 1,449 190,683 83,792 90,923 -44,354 -44,354     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   -416 -493 -913 -473 -1,593 -1,538 0.0 0.0   Gross profit growth   -120.9% -18.4% -85.2% 48.2% -237.2% 3.5% 0.0% 0.0%   Employees   1 1 3 5 9 7 0 0   Employee growth %   0.0% 0.0% 183.0% 80.6% 69.7% -25.0% -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)   128,631 191,452 500,267 804,930 642,845 511,686 44,354 44,354   Balance sheet change%   -5.3% 48.8% 161.3% 60.9% -20.1% -20.4% -91.3% 0.0%   Added value   -1,473.7 -1,773.9 -3,272.4 -4,324.2 -8,348.9 -6,739.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 431 -104 -82 -464 -212 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 (%)   354.1% 359.9% 361.2% 941.3% 531.7% 445.1% 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 %   5.1% 37.1% 85.4% 34.7% -1.8% -17.8% 0.0% 0.0%   ROI %   5.4% 37.2% 85.6% 34.7% -1.8% -17.8% 0.0% 0.0%   ROE %   5.4% 45.5% 102.8% 46.0% -3.8% -27.8% 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 %   77.7% 82.9% 82.5% 68.9% 70.9% 67.3% 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, %   -34.0% -24.0% -44.3% -4,409.7% -1,010.1% -1,349.2% 0.0% 0.0%   Gearing %   1.5% 2.0% 4.3% 45.0% 40.9% 48.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.0% 26.2% 16.4% 3.7% 3.8% 5.9% 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   1.4 4.4 4.6 63.1 1.2 1.2 0.0 0.0   Current Ratio   1.4 4.4 4.6 63.1 1.2 1.2 0.0 0.0   Cash and cash equivalent   1,029.5 2,699.3 16,261.1 58,790.1 102,645.5 75,780.1 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   756.5 4,260.6 15,080.1 22,809.6 1,385.4 -5,469.0 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   -1,474 -1,774 -1,156 -846 -963 -1,037 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,474 -1,774 -1,156 -846 -957 -1,037 0 0   EBIT / employee   -1,474 -1,774 -1,165 -870 -977 -1,053 0 0   Net earnings / employee   5,223 58,828 103,789 43,491 -2,209 -17,126 0 0