Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRISTIAN FROMBERG HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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% 1.5% 1.5%   Bankruptcy risk   1.9% 3.9% 29.0% 26.6% 0.0% 20.8% 20.4% 20.4%   Credit score (0-100)   72 51 1 2 0 4 5 5   Credit rating   A BBB C B N/A B B B   Credit limit (kDKK)   0.5 0.0 -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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales   85 0 0 0 0 0 0 0   Gross profit   78.8 -5.4 -88.9 -124 0.0 -9.0 0.0 0.0   EBITDA   78.8 -5.4 -88.9 -124 0.0 -9.0 0.0 0.0   EBIT   78.8 -5.4 -88.9 -124 0.0 -9.0 0.0 0.0   Pre-tax profit (PTP)   59.1 114.2 -2,001.3 -663.9 0.0 -26.6 0.0 0.0   Net earnings   59.1 114.2 -2,001.3 -663.9 0.0 -21.0 0.0 0.0   Pre-tax profit without non-rec. items   59.1 114 -2,001 -664 0.0 -26.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   1,824 1,938 -63.6 -728 0.0 -648 -773 -773   Interest-bearing liabilities   513 534 584 708 0.0 634 773 773   Balance sheet total (assets)   2,354 2,488 538 0.2 0.0 5.9 0.0 0.0   Net Debt   466 492 583 708 0.0 634 773 773     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales   85 0 0 0 0 0 0 0   Net sales growth   -79.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   78.8 -5.4 -88.9 -124 0.0 -9.0 0.0 0.0   Gross profit growth   -80.6% 0.0% -1,553.6% -39.4% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   2,354 2,488 538 0 0 6 0 0   Balance sheet change%   -0.6% 5.7% -78.4% -100.0% -100.0% 0.0% -100.0% 0.0%   Added value   78.8 -5.4 -88.9 -123.9 0.0 -9.0 0.0 0.0   Added value %   92.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A EBITDA %   92.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   92.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 0.0% 100.0% 0.0% 0.0%   Net Earnings %   69.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   69.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   69.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   3.3% 5.6% -129.4% -99.4% 0.0% -1.4% 0.0% 0.0%   ROI %   3.4% 5.6% -130.8% -102.2% 0.0% -1.4% 0.0% 0.0%   ROE %   3.2% 6.1% -161.7% -246.8% 0.0% -356.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   77.5% 77.9% -10.6% -100.0% 0.0% -99.1% -100.0% -100.0%   Relative indebtedness %   620.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   565.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   590.7% -9,143.4% -656.0% -571.4% 0.0% -7,044.1% 0.0% 0.0%   Gearing %   28.1% 27.5% -918.9% -97.4% 0.0% -97.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.9% 0.5% 0.5% 0.0% 5.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   47.4 42.0 1.1 0.2 0.0 0.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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)   278.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   55.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -482.7 -508.5 -600.2 -727.5 0.0 -648.5 -386.7 -386.7   Net working capital %   -565.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   85 0 0 0 0 0 0 0   Added value / employee   79 -5 -89 -124 0 -9 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   79 -5 -89 -124 0 -9 0 0   EBIT / employee   79 -5 -89 -124 0 -9 0 0   Net earnings / employee   59 114 -2,001 -664 0 -21 0 0