CVR number 42609714
Industry 46.7600 Wholesale of other intermediate products

Frupack Nordic ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.9% 1.9% 1.9% 1.9% 1.9%  
Bankruptcy risk  0.0% 0.0% 0.0% 8.9% 2.0%  
Credit score (0-100)  0 0 0 27 67  
Credit rating  N/A N/A N/A BB A  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.9  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 0.0 905 7,630  
EBITDA  0.0 0.0 0.0 -1,439 4,200  
EBIT  0.0 0.0 0.0 -1,442 4,194  
Pre-tax profit (PTP)  0.0 0.0 0.0 -1,643.0 3,513.4  
Net earnings  0.0 0.0 0.0 -1,281.9 2,965.4  
Pre-tax profit without non-rec. items  0.0 0.0 0.0 -1,643 3,513  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Tangible assets total  0.0 0.0 0.0 14.6 8.5  
Shareholders equity total  0.0 0.0 0.0 1,405 4,370  
Interest-bearing liabilities  0.0 0.0 0.0 946 14,387  
Balance sheet total (assets)  0.0 0.0 0.0 9,859 27,506  
Net Debt  0.0 0.0 0.0 -717 10,428  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 0.0 905 7,630  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 743.0%  
Employees  0 0 0 2 2  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 0 9,859 27,506  
Balance sheet change%  0.0% 0.0% 0.0% 0.0% 179.0%  
Added value  0.0 0.0 0.0 -1,442.1 4,200.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 11 -12  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 0.0 -1.0 1.0  

Profitability 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 0.0% -159.3% 55.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 0.0% -14.3% 23.0%  
ROI %  0.0% 0.0% 0.0% -60.0% 40.8%  
ROE %  0.0% 0.0% 0.0% -91.3% 102.7%  

Solidity 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Equity ratio %  0.0% 0.0% 0.0% 14.2% 15.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 49.8% 248.3%  
Gearing %  0.0% 0.0% 0.0% 67.3% 329.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 49.2% 10.3%  

Liquidity 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Quick Ratio  0.0 0.0 0.0 1.0 0.7  
Current Ratio  0.0 0.0 0.0 1.2 1.2  
Cash and cash equivalent  0.0 0.0 0.0 1,663.2 3,958.7  

Capital use efficiency 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 0.0 1,390.2 4,363.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
N/A
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 -721 2,100  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 -719 2,100  
EBIT / employee  0 0 0 -721 2,097  
Net earnings / employee  0 0 0 -641 1,483