Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRIBAA SOLUTIONS 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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% 1.9% 1.9%   Bankruptcy risk   8.0% 5.9% 7.5% 6.4% 4.8% 3.1% 15.7% 15.4%   Credit score (0-100)   32 40 32 35 44 55 12 13   Credit rating   BB BBB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -237 290 -51.2 -30.9 395 69.1 0.0 0.0   EBITDA   -237 290 -51.2 -30.9 194 69.1 0.0 0.0   EBIT   -245 282 -63.0 -30.9 194 69.1 0.0 0.0   Pre-tax profit (PTP)   -480.0 42.9 -132.6 -61.4 166.5 42.1 0.0 0.0   Net earnings   -480.0 42.9 -132.6 -61.4 166.5 42.1 0.0 0.0   Pre-tax profit without non-rec. items   -480 42.9 -133 -61.4 166 42.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   20.2 11.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   245 288 156 94.2 261 303 223 223   Interest-bearing liabilities   641 627 497 556 664 444 0.0 0.0   Balance sheet total (assets)   1,033 1,460 669 666 1,186 763 223 223   Net Debt   641 627 497 556 664 355 -223 -223     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -237 290 -51.2 -30.9 395 69.1 0.0 0.0   Gross profit growth   -87.7% 0.0% 0.0% 39.7% 0.0% -82.5% -100.0% 0.0%   Employees   0 0 0 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,033 1,460 669 666 1,186 763 223 223   Balance sheet change%   -22.0% 41.3% -54.2% -0.4% 78.0% -35.6% -70.8% 0.0%   Added value   -236.5 290.0 -51.2 -30.9 194.4 69.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -17 -24 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   103.5% 97.1% 123.1% 100.0% 49.3% 100.0% 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 %   -39.1% 5.4% -11.6% -6.3% 20.2% 6.2% 0.0% 0.0%   ROI %   -42.2% 7.4% -15.8% -6.4% 23.7% 7.2% 0.0% 0.0%   ROE %   -98.9% 16.1% -59.8% -49.2% 93.8% 14.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   23.8% 22.6% 23.3% 14.1% 22.0% 39.7% 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, %   -271.2% 216.2% -971.8% -1,801.0% 341.8% 512.9% 0.0% 0.0%   Gearing %   261.3% 217.5% 319.5% 590.1% 254.8% 146.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 3.8% 1.5% 3.7% 3.3% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.9 0.1 0.0 0.6 0.2 0.0 0.0   Current Ratio   0.2 0.7 0.1 0.0 0.6 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 89.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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)   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   -613.9 -315.9 -449.8 -566.8 -400.3 -358.2 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 194 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 194 0 0 0   EBIT / employee   0 0 0 0 194 0 0 0   Net earnings / employee   0 0 0 0 166 0 0 0