Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frugal Technologies 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 2019/3 2019 2020/3 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% 1.0% 1.0%   Bankruptcy risk   3.5% 1.7% 4.0% 3.9% 1.2% 0.5% 8.0% 8.0%   Credit score (0-100)   55 75 49 49 82 99 31 31   Credit rating   BBB A BBB BBB A AAA BB BB   Credit limit (kDKK)   0.0 3.9 0.0 0.0 276.4 2,352.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/3 2019 2020/3 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   159 1,830 634 1,662 10,185 12,763 0.0 0.0   EBITDA   -92.4 777 -362 -13.1 5,667 5,643 0.0 0.0   EBIT   -92.4 475 -589 -315 5,364 5,340 0.0 0.0   Pre-tax profit (PTP)   -93.4 98.5 -595.6 -354.6 5,428.6 5,036.9 0.0 0.0   Net earnings   -66.7 88.0 -470.7 -276.6 4,233.4 3,924.3 0.0 0.0   Pre-tax profit without non-rec. items   -93.4 98.5 -596 -355 5,429 5,037 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   532 1,620 1,150 873 5,106 14,532 12,289 12,289   Interest-bearing liabilities   0.0 2,113 2,113 2,349 76.8 18.2 0.0 0.0   Balance sheet total (assets)   4,539 5,398 4,035 4,839 10,159 21,865 12,289 12,289   Net Debt   -145 620 1,230 2,286 -2,409 -8,811 -12,289 -12,289     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 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   159 1,830 634 1,662 10,185 12,763 0.0 0.0   Gross profit growth   0.0% 1,051.2% -65.4% 162.3% 513.0% 25.3% -100.0% 0.0%   Employees   2 2 2 3 7 10 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 133.3% 42.9% -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)   4,539 5,398 4,035 4,839 10,159 21,865 12,289 12,289   Balance sheet change%   187.8% 18.9% -25.2% 19.9% 109.9% 115.2% -43.8% 0.0%   Added value   -92.4 474.8 -589.1 -315.3 5,364.3 5,340.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,914 -604 -453 -604 -604 -604 -1,587 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 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 (%)   -58.1% 25.9% -93.0% -19.0% 52.7% 41.8% 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 %   -3.0% 10.0% -12.5% -7.1% 73.2% 33.7% 0.0% 0.0%   ROI %   -3.1% 11.3% -14.5% -8.4% 118.5% 52.8% 0.0% 0.0%   ROE %   -13.8% 8.2% -34.0% -27.4% 141.6% 40.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   11.7% 30.0% 28.5% 18.0% 50.3% 66.5% 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, %   156.7% 79.8% -339.3% -17,513.8% -42.5% -156.1% 0.0% 0.0%   Gearing %   0.0% 130.4% 183.8% 269.1% 1.5% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 37.6% 0.3% 1.8% 5.0% 764.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   14.3 2.3 4.2 0.7 1.8 2.7 0.0 0.0   Current Ratio   14.3 2.3 4.2 0.7 1.8 2.9 0.0 0.0   Cash and cash equivalent   144.7 1,492.7 883.0 63.2 2,485.6 8,829.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 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   1,400.5 1,489.7 1,165.1 -902.8 3,573.9 13,205.9 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 2019/3 2019 2020/3 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   -46 237 -295 -105 766 534 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -46 389 -181 -4 810 564 0 0   EBIT / employee   -46 237 -295 -105 766 534 0 0   Net earnings / employee   -33 44 -235 -92 605 392 0 0