Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FROVIN VINDUER & DØRE 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% 2.1% 2.1%   Bankruptcy risk   1.2% 1.7% 3.2% 2.7% 2.8% 3.5% 8.1% 8.1%   Credit score (0-100)   84 74 56 59 58 52 30 30   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   242.9 11.1 0.0 0.0 0.0 0.0 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   7,798 10,638 7,241 8,934 10,694 13,459 0.0 0.0   EBITDA   3,767 6,157 3,500 6,666 8,515 10,906 0.0 0.0   EBIT   3,706 6,092 3,439 6,666 8,515 10,906 0.0 0.0   Pre-tax profit (PTP)   3,768.0 6,172.0 3,089.0 6,664.0 8,576.0 11,369.0 0.0 0.0   Net earnings   2,937.0 4,811.0 2,409.0 5,198.0 6,688.0 8,868.0 0.0 0.0   Pre-tax profit without non-rec. items   3,768 6,172 3,089 6,664 8,576 11,369 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   6,526 9,337 7,746 10,944 12,632 15,000 5,200 5,200   Interest-bearing liabilities   26.0 0.0 10.0 3,663 3,776 2,734 0.0 0.0   Balance sheet total (assets)   8,732 12,626 10,744 17,338 19,725 21,739 5,200 5,200   Net Debt   26.0 0.0 10.0 3,663 3,776 2,734 -5,200 -5,200     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   7,798 10,638 7,241 8,934 10,694 13,459 0.0 0.0   Gross profit growth   6.8% 36.4% -31.9% 23.4% 19.7% 25.9% -100.0% 0.0%   Employees   6 7 7 4 2 2 0 0   Employee growth %   0.0% 16.7% 0.0% -42.9% -50.0% 0.0% -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)   8,732 12,626 10,744 17,338 19,725 21,739 5,200 5,200   Balance sheet change%   -26.8% 44.6% -14.9% 61.4% 13.8% 10.2% -76.1% 0.0%   Added value   3,767.0 6,157.0 3,500.0 6,666.0 8,515.0 10,906.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -112 -130 -133 0 0 0 0 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 5.0 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 (%)   47.5% 57.3% 47.5% 74.6% 79.6% 81.0% 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 %   36.6% 58.0% 29.4% 47.5% 46.3% 54.9% 0.0% 0.0%   ROI %   45.2% 77.5% 40.1% 59.5% 55.3% 66.6% 0.0% 0.0%   ROE %   48.5% 60.7% 28.2% 55.6% 56.7% 64.2% 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 %   75.7% 74.0% 72.5% 63.1% 64.8% 69.8% 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, %   0.7% 0.0% 0.3% 55.0% 44.3% 25.1% 0.0% 0.0%   Gearing %   0.4% 0.0% 0.1% 33.5% 29.9% 18.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 176.9% 7,000.0% 0.2% 0.2% 0.2% 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   4.4 3.9 3.7 2.7 2.9 3.4 0.0 0.0   Current Ratio   4.0 3.9 3.6 2.7 2.8 3.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   6,458.0 9,299.0 7,769.0 10,973.0 12,645.0 15,010.0 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   628 880 500 1,667 4,258 5,453 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   628 880 500 1,667 4,258 5,453 0 0   EBIT / employee   618 870 491 1,667 4,258 5,453 0 0   Net earnings / employee   490 687 344 1,300 3,344 4,434 0 0