Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frandsen8680 Holding ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 20.4% 1.1% 0.9% 7.5% 7.4%   Credit score (0-100)   0 0 0 4 85 87 32 33   Credit rating   N/A N/A N/A B A A BB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2,696.9 3,641.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 7,478 906 906 906   Gross profit   0.0 0.0 0.0 -60.4 7,411 874 0.0 0.0   EBITDA   0.0 0.0 0.0 -60.4 7,411 874 0.0 0.0   EBIT   0.0 0.0 0.0 -60.4 7,411 874 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -60.5 7,402.6 854.7 0.0 0.0   Net earnings   0.0 0.0 0.0 -56.2 7,405.2 854.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -60.2 7,403 855 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 344 53,797 54,651 45,767 45,767   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 407 54,707 55,572 45,767 45,767   Net Debt   0.0 0.0 0.0 -1.8 -133 -92.2 -45,767 -45,767     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 7,478 906 906 906   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -87.9% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 -60.4 7,411 874 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -88.2% -100.0% 0.0%   Employees   0 0 0 0 2 2 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)   0 0 0 407 54,707 55,572 45,767 45,767   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 13,349.2% 1.6% -17.6% 0.0%   Added value   0.0 0.0 0.0 -60.4 7,410.7 873.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 99.1% 96.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 99.1% 96.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 99.1% 96.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 99.0% 94.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 99.0% 94.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 99.0% 94.4% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% -14.6% 26.9% 1.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -17.3% 27.4% 1.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -16.3% 27.4% 1.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 84.5% 98.3% 98.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 12.2% 101.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 10.4% 91.5% -5,053.3% -5,053.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 2.9% -1.8% -10.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 6.5 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 6.5 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1.8 133.2 92.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 0.0 350.3 269.7 454.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 1.8% 10.2% 5,053.3% 5,053.3%   Net working capital   0.0 0.0 0.0 343.8 -777.3 -828.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -10.4% -91.5% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 3,739 453 0 0   Added value / employee   0 0 0 0 3,705 437 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 3,705 437 0 0   EBIT / employee   0 0 0 0 3,705 437 0 0   Net earnings / employee   0 0 0 0 3,703 427 0 0