Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRAMIC EJENDOMME 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.7% 1.6% 0.8% 0.9% 0.8% 1.3% 18.7% 18.4%   Credit score (0-100)   75 75 91 89 92 79 7 8   Credit rating   A A AA A AA A B B   Credit limit (kDKK)   8.3 10.4 643.5 420.5 153.6 17.9 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,087 865 1,823 1,696 2,267 2,052 0.0 0.0   EBITDA   1,087 865 1,068 923 1,554 1,378 0.0 0.0   EBIT   784 525 699 545 1,181 999 0.0 0.0   Pre-tax profit (PTP)   99.8 76.7 231.2 657.9 744.0 213.9 0.0 0.0   Net earnings   72.5 51.1 233.0 247.3 577.8 163.7 0.0 0.0   Pre-tax profit without non-rec. items   99.8 76.7 231 658 744 214 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 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   21,794 22,502 22,760 24,496 24,129 23,791 0.0 0.0   Shareholders equity total   5,810 5,862 6,095 4,842 670 208 128 128   Interest-bearing liabilities   14,369 15,187 14,342 14,993 18,888 18,750 0.0 0.0   Balance sheet total (assets)   24,919 25,838 25,297 25,020 24,904 24,329 128 128   Net Debt   14,369 14,887 12,126 14,825 18,498 18,623 -128 -128     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,087 865 1,823 1,696 2,267 2,052 0.0 0.0   Gross profit growth   -7.7% -20.4% 110.8% -7.0% 33.7% -9.5% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   24,919 25,838 25,297 25,020 24,904 24,329 128 128   Balance sheet change%   6.6% 3.7% -2.1% -1.1% -0.5% -2.3% -99.5% 0.0%   Added value   1,086.6 864.9 1,068.4 922.8 1,558.6 1,378.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -642 367 -112 1,359 -740 -718 -23,791 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   72.2% 60.7% 38.3% 32.2% 52.1% 48.7% 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 %   3.3% 2.4% 2.8% 4.0% 4.8% 4.1% 0.0% 0.0%   ROI %   3.5% 2.6% 2.9% 4.3% 5.1% 4.4% 0.0% 0.0%   ROE %   1.3% 0.9% 3.9% 4.5% 21.0% 37.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   23.5% 22.7% 24.1% 19.4% 21.1% 21.4% 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, %   1,322.4% 1,721.2% 1,135.0% 1,606.5% 1,190.2% 1,351.4% 0.0% 0.0%   Gearing %   247.3% 259.1% 235.3% 309.7% 2,820.4% 8,997.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 3.6% 3.2% 2.4% 2.6% 4.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.4 1.1 0.2 0.3 0.2 0.0 0.0   Current Ratio   1.0 1.4 1.1 0.2 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 300.1 2,215.9 168.7 390.7 127.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -100.8 1,032.2 259.5 -1,808.5 -1,710.9 -1,714.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,068 923 1,559 1,378 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,068 923 1,554 1,378 0 0   EBIT / employee   0 0 699 545 1,181 999 0 0   Net earnings / employee   0 0 233 247 578 164 0 0