Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Friheden Bolig 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   1.6% 0.8% 1.1% 4.2% 2.9% 0.9% 7.3% 7.3%   Credit score (0-100)   76 92 83 47 58 88 33 33   Credit rating   A AA A BBB BBB A BBB BBB   Credit limit (kDKK)   121.4 3,803.6 1,690.2 0.0 0.0 1,519.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -3,273 8,222 12,485 -12,784 -2,208 2,550 0.0 0.0   EBITDA   -3,273 8,222 12,485 -12,784 -2,208 2,550 0.0 0.0   EBIT   -3,273 8,222 12,485 -12,784 -2,208 2,550 0.0 0.0   Pre-tax profit (PTP)   10,632.1 6,531.8 12,347.5 -16,896.5 -3,009.2 2,387.6 0.0 0.0   Net earnings   11,479.7 4,732.9 9,937.6 -13,920.7 -4,394.2 2,387.6 0.0 0.0   Pre-tax profit without non-rec. items   10,632 6,532 12,347 -16,896 -3,009 2,388 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   8,320 15,137 17,589 9,086 5,976 2,858 0.0 0.0   Shareholders equity total   54,150 34,883 33,821 19,900 15,506 17,893 17,143 17,143   Interest-bearing liabilities   4,334 0.0 10,745 14,005 4,317 0.0 0.0 0.0   Balance sheet total (assets)   60,118 40,309 52,740 34,422 20,188 20,271 17,143 17,143   Net Debt   -23,620 -13,369 -15,416 29.5 -1,475 -2,509 -17,143 -17,143     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -3,273 8,222 12,485 -12,784 -2,208 2,550 0.0 0.0   Gross profit growth   17.1% 0.0% 51.8% 0.0% 82.7% 0.0% -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)   60,118 40,309 52,740 34,422 20,188 20,271 17,143 17,143   Balance sheet change%   -17.6% -33.0% 30.8% -34.7% -41.4% 0.4% -15.4% 0.0%   Added value   -3,272.8 8,222.2 12,485.1 -12,783.5 -2,208.0 2,550.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,212 6,817 2,452 -8,504 -3,109 -3,118 -2,858 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   24.3% 13.1% 27.1% -37.1% -9.6% 11.8% 0.0% 0.0%   ROI %   25.0% 14.1% 31.8% -41.2% -9.8% 12.7% 0.0% 0.0%   ROE %   32.7% 10.6% 28.9% -51.8% -24.8% 14.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   90.1% 86.5% 64.1% 57.8% 76.8% 88.3% 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, %   721.7% -162.6% -123.5% -0.2% 66.8% -98.4% 0.0% 0.0%   Gearing %   8.0% 0.0% 31.8% 70.4% 27.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.8% 2.9% 5.1% 6.0% 4.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   6.4 4.1 1.7 1.7 3.0 6.0 0.0 0.0   Current Ratio   6.4 4.1 1.7 1.7 3.0 6.0 0.0 0.0   Cash and cash equivalent   27,953.2 13,368.5 26,161.5 13,975.6 5,791.8 2,508.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   32,137.9 17,003.8 13,655.0 10,814.2 9,529.3 11,982.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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