Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKSBERG EJENDOMME ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.9% 0.9%   Bankruptcy risk   2.9% 4.5% 1.6% 1.8% 1.1% 1.3% 13.0% 12.7%   Credit score (0-100)   60 48 74 70 83 78 18 18   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 2.8 1.1 97.7 39.9 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   707 594 0 0 0 0 0 0   Gross profit   636 338 678 0.0 1,293 812 0.0 0.0   EBITDA   203 68.6 341 357 956 475 0.0 0.0   EBIT   203 68.6 341 357 956 475 0.0 0.0   Pre-tax profit (PTP)   197.8 64.1 336.5 492.0 712.0 753.4 0.0 0.0   Net earnings   154.3 49.0 262.4 383.0 554.6 587.5 0.0 0.0   Pre-tax profit without non-rec. items   198 64.1 336 520 712 753 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   1,175 1,175 1,175 1,175 1,175 1,175 0.0 0.0   Shareholders equity total   883 932 1,195 1,578 2,132 2,870 588 588   Interest-bearing liabilities   346 413 358 372 249 0.0 0.0 0.0   Balance sheet total (assets)   1,575 1,521 1,989 2,631 2,644 3,228 588 588   Net Debt   49.2 336 -438 -1,034 -1,120 -2,053 -588 -588     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   707 594 0 0 0 0 0 0   Net sales growth   -33.9% -16.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   636 338 678 0.0 1,293 812 0.0 0.0   Gross profit growth   -37.8% -46.9% 100.6% -100.0% 0.0% -37.2% -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)   1,575 1,521 1,989 2,631 2,644 3,228 588 588   Balance sheet change%   10.2% -3.4% 30.8% 32.3% 0.5% 22.1% -81.8% 0.0%   Added value   202.6 68.6 341.1 356.7 956.2 475.1 0.0 0.0   Added value %   28.7% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -1,175 0   Net sales trend   -1.0 -2.0 -3.0 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 %   28.7% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   28.7% 11.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   31.9% 20.3% 50.3% 0.0% 74.0% 58.5% 0.0% 0.0%   Net Earnings %   21.8% 8.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   21.8% 8.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.0% 10.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   13.5% 4.4% 19.4% 22.5% 37.3% 26.0% 0.0% 0.0%   ROI %   16.3% 5.3% 23.5% 29.7% 45.5% 29.0% 0.0% 0.0%   ROE %   19.1% 5.4% 24.7% 27.6% 29.9% 23.5% 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 %   56.1% 61.3% 60.1% 60.0% 80.6% 88.9% 100.0% 100.0%   Relative indebtedness %   97.8% 99.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   55.8% 86.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   24.3% 490.4% -128.5% -289.7% -117.1% -432.1% 0.0% 0.0%   Gearing %   39.2% 44.3% 30.0% 23.6% 11.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.2% 1.2% 0.0% 88.0% 7.1% 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   0.6 0.6 1.0 1.4 2.9 5.7 0.0 0.0   Current Ratio   0.6 0.6 1.0 1.4 2.9 5.7 0.0 0.0   Cash and cash equivalent   297.1 76.4 796.5 1,405.6 1,368.8 2,053.2 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)   53.1 157.5 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   689.6 2,032.7 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   56.6% 58.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -291.9 -242.8 19.6 402.6 -251.9 177.8 0.0 0.0   Net working capital %   -41.3% -40.9% 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