Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Framehouse Storage 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% 0.3% 0.3%   Bankruptcy risk   14.7% 15.1% 3.3% 1.1% 1.2% 1.2% 13.5% 13.5%   Credit score (0-100)   15 14 54 83 82 80 17 17   Credit rating   BB BB BBB A A A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 30.4 22.9 22.2 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   -35.4 -24.1 59.7 718 690 779 0.0 0.0   EBITDA   -35.4 -24.1 35.5 613 544 556 0.0 0.0   EBIT   -35.4 -24.1 35.5 613 544 556 0.0 0.0   Pre-tax profit (PTP)   -35.6 -25.1 28.9 401.9 184.5 89.9 0.0 0.0   Net earnings   -27.3 -19.6 22.6 313.5 144.1 70.0 0.0 0.0   Pre-tax profit without non-rec. items   -35.6 -25.1 28.9 402 185 89.9 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   0.0 0.0 3,228 17,119 17,119 17,315 0.0 0.0   Shareholders equity total   11.2 -8.4 14.1 328 472 542 492 492   Interest-bearing liabilities   0.0 0.0 3,492 25,195 28,630 28,343 0.0 0.0   Balance sheet total (assets)   50.7 32.0 4,098 25,925 29,666 29,598 492 492   Net Debt   -34.7 -4.7 3,424 25,088 28,543 28,325 -492 -492     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   -35.4 -24.1 59.7 718 690 779 0.0 0.0   Gross profit growth   -213.8% 31.9% 0.0% 1,101.8% -3.9% 12.9% -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)   51 32 4,098 25,925 29,666 29,598 492 492   Balance sheet change%   25.1% -36.8% 12,698.0% 532.6% 14.4% -0.2% -98.3% 0.0%   Added value   -35.4 -24.1 35.5 612.6 543.8 556.2 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 3,228 13,890 0 197 -17,315 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 1.0 2.0 3.0 4.0 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% 59.4% 85.3% 78.8% 71.4% 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 %   -77.6% -52.9% 1.7% 4.4% 2.9% 2.9% 0.0% 0.0%   ROI %   -142.4% -430.8% 2.0% 4.5% 3.0% 3.0% 0.0% 0.0%   ROE %   -109.9% -90.8% 97.7% 183.4% 36.1% 13.8% 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 %   22.1% -20.8% 0.4% 1.3% 1.6% 1.8% 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, %   98.1% 19.5% 9,653.5% 4,095.1% 5,248.5% 5,092.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 24,680.7% 7,690.1% 6,068.6% 5,231.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 1.8% 2.4% 2.7% 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   1.3 0.8 0.7 0.6 0.6 0.6 0.0 0.0   Current Ratio   1.3 0.8 0.7 0.6 0.6 0.6 0.0 0.0   Cash and cash equivalent   34.7 4.7 67.7 107.3 87.4 17.6 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   11.2 -8.4 -414.3 -6,692.4 -6,921.7 -7,385.0 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