Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frimann Hansen Automobiler A/S 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% 3.1% 3.1%   Bankruptcy risk   0.7% 2.5% 2.4% 2.4% 0.6% 1.3% 4.8% 4.4%   Credit score (0-100)   95 63 63 62 96 79 45 47   Credit rating   AA BBB BBB BBB AA A BBB BBB   Credit limit (kDKK)   1,002.9 0.0 0.1 0.1 1,397.1 205.2 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   14,003 13,486 19,901 22,380 22,536 22,448 0.0 0.0   EBITDA   3,118 1,831 2,116 2,104 3,013 1,476 0.0 0.0   EBIT   2,735 1,831 2,116 2,104 1,694 -468 0.0 0.0   Pre-tax profit (PTP)   2,694.0 1,265.0 1,228.0 1,023.0 867.9 -1,967.5 0.0 0.0   Net earnings   2,093.6 1,265.0 1,228.0 1,023.0 679.7 -1,537.6 0.0 0.0   Pre-tax profit without non-rec. items   2,694 1,831 2,116 2,104 868 -1,967 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   4,573 0.0 0.0 0.0 20,267 19,270 0.0 0.0   Shareholders equity total   7,094 6,265 7,493 8,516 9,196 7,658 6,658 6,658   Interest-bearing liabilities   3,111 0.0 0.0 0.0 22,680 23,587 0.0 0.0   Balance sheet total (assets)   23,497 26,545 48,224 54,494 48,098 53,403 6,658 6,658   Net Debt   3,030 0.0 0.0 0.0 22,371 23,296 -6,281 -6,281     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   14,003 13,486 19,901 22,380 22,536 22,448 0.0 0.0   Gross profit growth   1.9% -3.7% 47.6% 12.5% 0.7% -0.4% -100.0% 0.0%   Employees   28 25 28 29 46 49 0 0   Employee growth %   12.0% -10.7% 12.0% 3.6% 58.6% 6.5% -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)   23,497 26,545 48,224 54,494 48,098 53,403 6,658 6,658   Balance sheet change%   3.6% 13.0% 81.7% 13.0% -11.7% 11.0% -87.5% 0.0%   Added value   3,118.4 1,831.0 2,116.0 2,104.0 1,694.0 1,475.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,340 -4,573 0 0 19,526 -3,140 -19,270 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 5.0 -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 (%)   19.5% 13.6% 10.6% 9.4% 7.5% -2.1% 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 %   12.7% 7.3% 5.7% 4.1% 3.6% -0.7% 0.0% 0.0%   ROI %   27.8% 9.7% 5.7% 4.1% 3.2% -0.6% 0.0% 0.0%   ROE %   28.6% 18.9% 17.9% 12.8% 7.7% -18.2% 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 %   30.5% 100.0% 100.0% 100.0% 41.1% 38.2% 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, %   97.2% 0.0% 0.0% 0.0% 742.5% 1,578.5% 0.0% 0.0%   Gearing %   43.9% 0.0% 0.0% 0.0% 246.6% 308.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.3% 0.0% 0.0% 0.0% 8.6% 6.9% 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   0.5 0.0 0.0 0.0 3.0 3.2 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 8.8 10.4 0.0 0.0   Cash and cash equivalent   81.4 0.0 0.0 0.0 308.9 291.0 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   3,425.4 0.0 0.0 0.0 24,015.6 30,367.3 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   111 73 76 73 37 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   111 73 76 73 66 30 0 0   EBIT / employee   98 73 76 73 37 -10 0 0   Net earnings / employee   75 51 44 35 15 -31 0 0