Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frandsbjerg Group ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.8% 1.1% 4.6% 4.5%   Credit score (0-100)   0 0 0 0 92 84 45 46   Credit rating   N/A N/A N/A N/A AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 49,945.8 37,762.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 28,907 46,397 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 9,785 21,818 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 2,784 14,059 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 142,496.0 386,360.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 140,469.0 383,374.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 142,496 386,360 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 106,599 357,085 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 566,567 968,714 119,694 119,694   Interest-bearing liabilities   0.0 0.0 0.0 0.0 235,698 421,289 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 842,441 1,509,703 119,694 119,694   Net Debt   0.0 0.0 0.0 0.0 228,088 416,261 -115,504 -115,504     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 0.0 28,907 46,397 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 60.5% -100.0% 0.0%   Employees   0 0 0 0 51 48 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -5.9% -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)   0 0 0 0 842,441 1,509,703 119,694 119,694   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 79.2% -92.1% 0.0%   Added value   0.0 0.0 0.0 0.0 2,784.0 21,818.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 103,848 282,315 -396,733 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 0.0% 0.0% 0.0% 9.6% 30.3% 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 %   0.0% 0.0% 0.0% 0.0% 17.5% 34.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 17.9% 35.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 24.8% 50.1% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 67.3% 64.2% 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, %   0.0% 0.0% 0.0% 0.0% 2,331.0% 1,907.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 41.6% 43.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.9% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 7,610.0 5,028.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 0.0 38,884.0 -53,058.0 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  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 55 455 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 192 455 0 0   EBIT / employee   0 0 0 0 55 293 0 0   Net earnings / employee   0 0 0 0 2,754 7,987 0 0