Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FREDERIKSBERGGADE 6 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  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   0.5% 1.0% 1.9% 1.5% 2.8% 1.3% 8.2% 8.2%   Credit score (0-100)   99 87 71 74 59 79 30 30   Credit rating   AA A A A BBB A BB BB   Credit limit (kDKK)   2,681.6 1,282.1 8.4 70.6 0.0 324.2 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   0 0 0 0 0 0 0 0   Gross profit   2,778 1,421 360 -3,907 -508 1,199 0.0 0.0   EBITDA   2,778 1,421 360 -3,907 -508 1,199 0.0 0.0   EBIT   2,778 1,421 360 593 -5,448 369 0.0 0.0   Pre-tax profit (PTP)   1,878.0 514.0 -455.0 -201.0 -6,486.0 -1,559.9 0.0 0.0   Net earnings   1,465.0 401.0 -355.0 -157.0 -6,191.0 -1,228.6 0.0 0.0   Pre-tax profit without non-rec. items   1,878 514 -455 -201 -6,486 -1,560 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   75,000 75,000 75,000 79,500 74,560 73,730 0.0 0.0   Shareholders equity total   25,572 25,973 25,618 25,461 19,270 18,041 17,841 17,841   Interest-bearing liabilities   46,804 46,978 47,545 46,397 48,476 49,175 0.0 0.0   Balance sheet total (assets)   79,948 80,658 82,320 79,550 74,678 73,865 17,841 17,841   Net Debt   46,804 46,978 47,532 46,376 48,400 49,088 -17,841 -17,841     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   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   2,778 1,421 360 -3,907 -508 1,199 0.0 0.0   Gross profit growth   15.1% -48.8% -74.7% 0.0% 87.0% 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)   79,948 80,658 82,320 79,550 74,678 73,865 17,841 17,841   Balance sheet change%   1.2% 0.9% 2.1% -3.4% -6.1% -1.1% -75.8% 0.0%   Added value   2,778.0 1,421.0 360.0 593.0 -5,448.0 369.5 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 4,500 -4,940 -830 -73,730 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 1.0 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 %   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% -15.2% 1,072.4% 30.8% 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 %   3.5% 1.8% 0.4% 0.7% -7.1% 0.5% 0.0% 0.0%   ROI %   3.6% 1.8% 0.5% 0.8% -7.2% 0.5% 0.0% 0.0%   ROE %   5.9% 1.6% -1.4% -0.6% -27.7% -6.6% 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 %   32.0% 32.2% 31.1% 32.0% 25.8% 24.4% 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, %   1,684.8% 3,306.0% 13,203.3% -1,187.0% -9,527.6% 4,092.4% 0.0% 0.0%   Gearing %   183.0% 180.9% 185.6% 182.2% 251.6% 272.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.9% 1.7% 1.7% 2.2% 4.0% 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   0.3 0.3 0.4 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.3 0.4 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 13.0 21.0 76.0 87.0 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)   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   -14,026.0 -15,310.0 -9,361.0 -14,043.0 -15,588.0 -17,126.0 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 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