Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FELDBORG ESTATE 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% 0.3% 0.3%   Bankruptcy risk   1.1% 0.7% 0.7% 0.7% 0.7% 0.7% 8.4% 8.3%   Credit score (0-100)   86 96 95 93 95 95 29 30   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   497.4 1,403.5 1,624.0 2,004.4 2,327.9 2,586.1 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   2,043 4,028 4,458 5,213 5,342 4,990 0.0 0.0   EBITDA   2,043 4,028 4,458 5,213 5,342 4,990 0.0 0.0   EBIT   1,565 2,781 2,943 3,636 3,403 2,986 0.0 0.0   Pre-tax profit (PTP)   499.0 2,611.0 3,145.0 4,848.0 3,619.6 3,117.3 0.0 0.0   Net earnings   108.0 2,047.0 2,544.0 4,097.0 2,967.6 2,685.5 0.0 0.0   Pre-tax profit without non-rec. items   499 2,611 3,145 4,848 3,620 3,117 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   30,177 28,930 37,812 46,652 46,165 45,941 0.0 0.0   Shareholders equity total   10,902 12,949 15,493 19,590 22,558 25,243 14,699 14,699   Interest-bearing liabilities   15,687 13,804 19,428 24,860 23,229 22,117 0.0 0.0   Balance sheet total (assets)   32,746 30,409 38,979 49,238 49,566 50,816 14,699 14,699   Net Debt   15,491 13,571 19,428 24,747 23,223 22,022 -14,699 -14,699     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   2,043 4,028 4,458 5,213 5,342 4,990 0.0 0.0   Gross profit growth   -51.9% 97.2% 10.7% 16.9% 2.5% -6.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   32,746 30,409 38,979 49,238 49,566 50,816 14,699 14,699   Balance sheet change%   -28.5% -7.1% 28.2% 26.3% 0.7% 2.5% -71.1% 0.0%   Added value   2,043.0 4,028.0 4,458.0 5,213.0 4,980.0 4,990.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   962 4,533 7,448 7,263 -2,426 -2,432 -40,500 -5,545   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 (%)   76.6% 69.0% 66.0% 69.7% 63.7% 59.8% 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 %   1.6% 8.9% 9.7% 11.5% 8.2% 7.9% 0.0% 0.0%   ROI %   1.7% 9.6% 10.2% 12.1% 8.6% 8.2% 0.0% 0.0%   ROE %   0.6% 17.2% 17.9% 23.4% 14.1% 11.2% 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 %   33.3% 42.6% 39.7% 39.8% 45.5% 49.7% 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, %   758.2% 336.9% 435.8% 474.7% 434.7% 441.3% 0.0% 0.0%   Gearing %   143.9% 106.6% 125.4% 126.9% 103.0% 87.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 1.4% 1.3% 1.0% 1.8% 3.7% 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   0.4 0.3 0.0 0.0 0.1 0.2 0.0 0.0   Current Ratio   0.5 0.3 0.0 0.0 0.1 0.2 0.0 0.0   Cash and cash equivalent   196.0 233.0 0.0 113.0 5.6 94.5 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   -3,084.0 -2,362.0 -10,367.0 -17,658.0 -6,767.1 -3,949.6 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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0