Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EJENDOMSSELSKABET FREDERIKS SUNDE 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.7% 0.6% 0.6% 0.5% 0.5% 0.5% 7.6% 7.8%   Credit score (0-100)   95 97 97 98 99 98 31 31   Credit rating   AA AA AA AA AAA AA BB BB   Credit limit (kDKK)   4,000.1 3,939.4 5,290.3 9,450.0 8,539.5 8,711.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,487 2,892 2,943 3,392 1,592 4,997 0.0 0.0   EBITDA   2,487 1,914 2,943 3,392 1,040 2,120 0.0 0.0   EBIT   11,337 2,164 12,943 38,595 5,837 2,120 0.0 0.0   Pre-tax profit (PTP)   10,297.1 1,198.7 12,206.4 38,066.6 5,241.6 1,524.1 0.0 0.0   Net earnings   8,031.8 935.0 9,520.6 29,691.9 3,758.5 1,518.8 0.0 0.0   Pre-tax profit without non-rec. items   10,297 1,199 12,206 38,067 5,242 1,524 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   99,750 100,000 110,000 145,204 150,000 150,000 0.0 0.0   Shareholders equity total   37,993 38,928 48,448 78,140 81,899 83,417 83,292 83,292   Interest-bearing liabilities   62,585 62,509 62,435 62,553 55,156 54,813 0.0 0.0   Balance sheet total (assets)   108,779 109,786 121,084 159,129 158,541 158,075 83,292 83,292   Net Debt   61,201 60,261 60,909 59,032 51,240 48,498 -83,292 -83,292     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,487 2,892 2,943 3,392 1,592 4,997 0.0 0.0   Gross profit growth   -22.1% 16.3% 1.8% 15.2% -53.1% 213.9% -100.0% 0.0%   Employees   1 1 1 1 4 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 300.0% -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)   108,779 109,786 121,084 159,129 158,541 158,075 83,292 83,292   Balance sheet change%   10.5% 0.9% 10.3% 31.4% -0.4% -0.3% -47.3% 0.0%   Added value   11,336.5 2,164.2 12,943.3 38,595.4 5,836.7 2,119.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8,850 250 10,000 35,204 4,797 0 -150,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   455.9% 74.8% 439.8% 1,137.9% 366.6% 42.4% 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 %   11.2% 2.3% 11.5% 27.8% 3.7% 1.4% 0.0% 0.0%   ROI %   11.5% 2.3% 11.8% 28.4% 3.8% 1.4% 0.0% 0.0%   ROE %   23.6% 2.4% 21.8% 46.9% 4.7% 1.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   34.9% 35.5% 40.2% 49.3% 51.9% 53.0% 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, %   2,461.3% 3,148.1% 2,069.4% 1,740.4% 4,926.0% 2,288.2% 0.0% 0.0%   Gearing %   164.7% 160.6% 128.9% 80.1% 67.3% 65.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 2.0% 1.7% 1.5% 1.2% 1.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.9 1.0 1.2 1.5 1.8 2.4 0.0 0.0   Current Ratio   0.9 1.0 1.1 1.4 1.6 2.0 0.0 0.0   Cash and cash equivalent   1,384.8 2,247.9 1,526.0 3,520.7 3,916.9 6,314.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -736.2 -366.5 1,362.7 3,641.6 3,185.4 4,088.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   11,337 2,164 12,943 38,595 1,459 707 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,487 1,914 2,943 3,392 260 707 0 0   EBIT / employee   11,337 2,164 12,943 38,595 1,459 707 0 0   Net earnings / employee   8,032 935 9,521 29,692 940 506 0 0