CVR number 37450510
Industry 61.9000 Other telecommunications activities

Fr8Partner A/S

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  4.8% 3.0% 3.0% 3.5% 3.2%  
Credit score (0-100)  45 56 57 52 56  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  816 962 1,048 842 1,148  
EBITDA  617 747 855 573 851  
EBIT  515 645 753 470 748  
Pre-tax profit (PTP)  513.5 641.4 746.9 471.8 749.3  
Net earnings  400.3 500.2 579.4 365.9 584.4  
Pre-tax profit without non-rec. items  514 641 747 472 749  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  865 1,365 1,644 1,370 1,515  
Interest-bearing liabilities  162 375 249 130 337  
Balance sheet total (assets)  1,535 2,112 2,264 1,747 2,183  
Net Debt  -611 -1,052 -1,273 -1,162 -1,522  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  816 962 1,048 842 1,148  
Gross profit growth  -13.0% 17.9% 9.0% -19.7% 36.4%  
Employees  1 1 1 2 3  
Employee growth %  0.0% 0.0% 0.0% 100.0% 50.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,535 2,112 2,264 1,747 2,183  
Balance sheet change%  55.7% 37.6% 7.2% -22.8% 24.9%  
Added value  617.4 747.4 855.0 572.5 850.7  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -205 -205 -205 -205 -205  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 5.0 5.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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 (%)  63.1% 67.0% 71.8% 55.8% 65.2%  
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 %  40.9% 35.4% 34.4% 23.6% 38.3%  
ROI %  53.6% 42.2% 38.8% 26.4% 42.9%  
ROE %  60.2% 44.9% 38.5% 24.3% 40.5%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  56.3% 64.6% 72.6% 78.4% 69.4%  
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, %  -99.0% -140.8% -148.9% -203.0% -178.9%  
Gearing %  18.7% 27.5% 15.2% 9.5% 22.3%  
Net interest  0 0 0 0 0  
Financing costs %  1.1% 1.4% 1.8% 1.2% 1.3%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.6 2.4 3.4 4.6 3.1  
Current Ratio  1.6 2.4 3.4 4.6 3.1  
Cash and cash equivalent  772.5 1,427.2 1,522.0 1,292.7 1,859.3  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
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  302.5 883.3 1,240.9 1,047.7 1,272.8  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  617 747 855 286 284  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  617 747 855 286 284  
EBIT / employee  515 645 753 235 249  
Net earnings / employee  400 500 579 183 195