Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRIDA FORSIKRING AGENTUR A/S 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   1.8% 1.5% 1.6% 1.4% 1.2% 0.9% 11.9% 10.0%   Credit score (0-100)   73 78 76 78 81 89 19 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   29.8 189.2 126.2 468.7 917.6 1,078.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 85,416 0 0 0 0 0   Gross profit   58,932 43,280 62,954 62,074 58,709 34,957 0.0 0.0   EBITDA   31,509 16,761 31,004 32,547 21,932 2,788 0.0 0.0   EBIT   31,429 16,686 30,760 32,129 21,514 2,591 0.0 0.0   Pre-tax profit (PTP)   31,512.3 16,621.4 30,734.7 32,098.1 21,438.8 2,419.1 0.0 0.0   Net earnings   24,594.2 12,980.7 23,981.0 25,045.1 16,490.4 1,576.0 0.0 0.0   Pre-tax profit without non-rec. items   31,512 16,621 30,735 32,098 21,439 2,419 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   122 65.0 1,277 859 441 299 0.0 0.0   Shareholders equity total   17,041 16,262 28,243 33,288 19,778 5,054 2,054 2,054   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2,942 0.0 0.0 0.0   Balance sheet total (assets)   35,834 28,633 55,016 58,086 40,569 21,308 2,054 2,054   Net Debt   -30,159 -18,172 -4,334 -3,194 982 -2,637 -2,054 -2,054     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 85,416 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   58,932 43,280 62,954 62,074 58,709 34,957 0.0 0.0   Gross profit growth   29.2% -26.6% 45.5% -1.4% -5.4% -40.5% -100.0% 0.0%   Employees   33 37 0 0 47 43 0 0   Employee growth %   17.9% 12.1% -100.0% 0.0% 0.0% -8.5% -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)   35,834 28,633 55,016 58,086 40,569 21,308 2,054 2,054   Balance sheet change%   31.8% -20.1% 92.1% 5.6% -30.2% -47.5% -90.4% 0.0%   Added value   31,508.9 16,760.9 31,004.0 32,547.4 21,931.5 2,788.0 0.0 0.0   Added value %   0.0% 0.0% 36.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -132 968 -836 -836 -339 -299 0   Net sales trend   0.0 0.0 0.0 -1.0 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 36.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   53.3% 38.6% 48.9% 51.8% 36.6% 7.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 28.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 28.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 36.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   100.3% 52.5% 73.5% 56.8% 43.6% 8.4% 0.0% 0.0%   ROI %   134.2% 66.2% 93.7% 75.4% 56.3% 10.6% 0.0% 0.0%   ROE %   157.0% 78.0% 107.8% 81.4% 62.2% 12.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   47.6% 56.8% 51.3% 57.3% 48.8% 23.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 15.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 10.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -95.7% -108.4% -14.0% -9.8% 4.5% -94.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 14.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.1% 11.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   4.0 6.1 3.9 3.9 3.7 3.8 0.0 0.0   Current Ratio   4.0 6.1 3.9 3.9 3.7 3.8 0.0 0.0   Cash and cash equivalent   30,158.6 18,172.3 4,333.7 3,193.5 1,959.5 2,636.7 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 70.7 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% 61.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   22,036.1 23,145.5 39,366.2 42,258.1 28,779.8 15,102.7 0.0 0.0   Net working capital %   0.0% 0.0% 46.1% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   955 453 0 0 467 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   955 453 0 0 467 65 0 0   EBIT / employee   952 451 0 0 458 60 0 0   Net earnings / employee   745 351 0 0 351 37 0 0