Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRIHEDEN INVEST A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 0.0% 5.0% 2.4% 2.3% 6.8% 6.8%   Credit score (0-100)   0 0 0 42 62 64 35 35   Credit rating   N/A N/A N/A BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 243,589.7 250,177.6 0.0 9.5 26.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 -2,964 -3,117 0.0 0.0   EBITDA   0.0 -26,300 -12,987 -20,043 -18,254 -18,088 0.0 0.0   EBIT   0.0 -26,300 -12,987 -20,043 -39,164 -34,889 0.0 0.0   Pre-tax profit (PTP)   0.0 -151,480.0 444,581.0 -125,511.0 -150,782.0 -124,475.0 0.0 0.0   Net earnings   0.0 -151,480.0 444,581.0 -125,511.0 -164,226.0 -114,184.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -26,300 -12,987 -20,043 -150,782 -124,475 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 167,106 159,114 0.0 0.0   Shareholders equity total   0.0 2,419,091 2,478,672 2,303,160 1,663,934 1,449,750 1,439,750 1,439,750   Interest-bearing liabilities   0.0 0.0 0.0 0.0 282,252 143,671 0.0 0.0   Balance sheet total (assets)   0.0 2,435,080 2,598,849 2,419,945 1,966,182 1,604,422 1,439,750 1,439,750   Net Debt   0.0 0.0 0.0 0.0 -490,793 -307,852 -1,439,750 -1,439,750     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 -2,964 -3,117 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -5.2% 0.0% 0.0%   Employees   0 17 18 20 19 20 0 0   Employee growth %   0.0% 0.0% 5.9% 11.1% -5.0% 5.3% -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)   0 2,435,080 2,598,849 2,419,945 1,966,182 1,604,422 1,439,750 1,439,750   Balance sheet change%   0.0% 0.0% 6.7% -6.9% -18.8% -18.4% -10.3% 0.0%   Added value   0.0 -26,300.0 -12,987.0 -20,043.0 -39,164.0 -26,326.0 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 0 0 162,301 -16,555 -159,114 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 0.0% 0.0% 1,321.3% 1,119.3% 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 %   0.0% -1.1% -0.5% -0.8% -5.3% -4.7% 0.0% 0.0%   ROI %   0.0% -1.1% -0.5% -0.8% -5.3% -4.8% 0.0% 0.0%   ROE %   0.0% -6.3% 18.2% -5.2% -8.3% -7.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 84.6% 90.4% 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, %   0.0% 0.0% 0.0% 0.0% 2,688.7% 1,702.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 17.0% 9.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 24.9% 19.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.9 3.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.9 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 773,045.0 451,523.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 -175,892.0 -104,183.0 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 N/A 2019 N/A 2020 N/A 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 -1,547 -722 -1,002 -2,061 -1,316 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,547 -722 -1,002 -961 -904 0 0   EBIT / employee   0 -1,547 -722 -1,002 -2,061 -1,744 0 0   Net earnings / employee   0 -8,911 24,699 -6,276 -8,643 -5,709 0 0