FRITZ OG CO ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Bankruptcy risk for industry  9.5% 9.5% 9.5% 9.5% 9.5%  
Bankruptcy risk  17.5% 15.7% 20.1% 17.2% 6.4%  
Credit score (0-100)  9 11 5 9 37  
Credit rating  B BB B BB 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
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Gross profit  -56.0 12.9 56.4 117 51.5  
EBITDA  -56.0 -9.3 5.5 17.3 -43.6  
EBIT  -56.0 -9.3 5.5 17.3 -120  
Pre-tax profit (PTP)  -57.0 -10.8 4.2 16.1 -121.4  
Net earnings  -57.8 -13.4 4.2 16.1 -121.4  
Pre-tax profit without non-rec. items  -57.0 -10.8 4.2 16.1 -121  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Tangible assets total  0.0 0.0 0.0 0.0 382  
Shareholders equity total  155 142 146 162 40.4  
Interest-bearing liabilities  21.1 33.6 0.1 16.9 363  
Balance sheet total (assets)  186 207 164 203 422  

Net Debt  -161 -150 -164 -171 344  
 
See the entire balance sheet

Volume 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -56.0 12.9 56.4 117 51.5  
Gross profit growth  29.7% 0.0% 337.2% 107.7% -56.1%  
Employees  0 0 0 0 0  
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)  186 207 164 203 422  
Balance sheet change%  -17.6% 11.5% -20.9% 23.4% 108.3%  
Added value  -56.0 -9.3 5.5 17.3 -43.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 305  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 1.0 2.0 -1.0  

Profitability 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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 (%)  100.0% -71.7% 9.7% 14.7% -233.1%  
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 %  -27.2% -4.7% 2.9% 9.4% -38.4%  
ROI %  -28.6% -5.3% 3.4% 10.6% -41.2%  
ROE %  -31.5% -9.0% 2.9% 10.5% -120.1%  

Solidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Equity ratio %  83.3% 68.2% 88.8% 79.9% 9.6%  
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, %  288.4% 1,620.8% -3,004.3% -988.7% -787.5%  
Gearing %  13.6% 23.7% 0.0% 10.5% 898.5%  
Net interest  0 0 0 0 0  
Financing costs %  8.3% 5.6% 7.3% 13.7% 0.8%  

Liquidity 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Quick Ratio  6.0 3.1 8.9 5.0 0.1  
Current Ratio  6.0 3.1 8.9 5.0 0.1  
Cash and cash equivalent  182.5 183.6 164.1 187.6 19.5  

Capital use efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
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  154.9 141.5 145.7 161.8 -341.3  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/9
2021
2021/9
2022
2022/9
2023
2023/9
2024
2024/9
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0