Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRAMVIC INVEST 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.5% 1.5% 1.1% 1.0% 1.6% 1.3% 10.0% 10.0%   Credit score (0-100)   64 77 83 85 73 81 25 25   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 17.4 187.7 221.4 7.6 89.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   157 232 239 287 188 349 349 349   Gross profit   -7.8 254 1,021 134 -7.5 253 0.0 0.0   EBITDA   -7.8 106 82.4 134 -7.5 253 0.0 0.0   EBIT   -7.8 254 1,021 134 -7.5 253 0.0 0.0   Pre-tax profit (PTP)   -52.2 220.4 997.7 554.1 350.7 438.6 0.0 0.0   Net earnings   -40.7 171.9 778.3 432.2 273.5 341.7 0.0 0.0   Pre-tax profit without non-rec. items   -52.2 220 998 554 351 439 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   6,615 6,980 7,918 8,360 8,760 8,998 0.0 0.0   Shareholders equity total   3,178 3,350 4,128 4,561 4,834 5,176 5,051 5,051   Interest-bearing liabilities   3,113 3,266 3,240 3,162 3,048 2,916 0.0 0.0   Balance sheet total (assets)   6,637 7,027 7,984 8,457 8,779 9,046 5,051 5,051   Net Debt   3,091 3,218 3,174 3,065 3,029 2,868 -5,051 -5,051     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   157 232 239 287 188 349 349 349   Net sales growth   -33.8% 48.1% 2.7% 20.2% -34.6% 85.9% 0.0% 0.0%   Gross profit   -7.8 254 1,021 134 -7.5 253 0.0 0.0   Gross profit growth   0.0% 0.0% 301.6% -86.9% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   6,637 7,027 7,984 8,457 8,779 9,046 5,051 5,051   Balance sheet change%   0.7% 5.9% 13.6% 5.9% 3.8% 3.0% -44.2% 0.0%   Added value   -7.8 254.2 1,020.8 134.1 -7.5 253.3 0.0 0.0   Added value %   -5.0% 109.3% 427.6% 46.7% -4.0% 72.6% 0.0% 0.0%   Investments   45 365 938 442 400 238 -8,998 0   Net sales trend   -3.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   -5.0% 45.6% 34.5% 46.7% -4.0% 72.6% 0.0% 0.0%   EBIT %   -5.0% 109.3% 427.6% 46.7% -4.0% 72.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -25.9% 73.9% 326.0% 150.7% 145.7% 97.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -25.9% 10.2% -67.1% 150.7% 145.7% 97.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   -33.3% 94.8% 417.9% 193.1% 186.8% 125.7% 0.0% 0.0%   ROA %   -0.1% 3.7% 13.6% 7.0% 4.6% 5.5% 0.0% 0.0%   ROI %   -0.1% 3.7% 13.6% 7.0% 4.6% 5.5% 0.0% 0.0%   ROE %   -1.3% 5.3% 20.8% 9.9% 5.8% 6.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   47.9% 47.7% 51.7% 53.9% 55.1% 57.2% 100.0% 100.0%   Relative indebtedness %   2,037.1% 1,450.1% 1,400.3% 1,145.8% 1,729.9% 894.0% 0.0% 0.0%   Relative net indebtedness %   2,023.4% 1,429.7% 1,373.0% 1,111.9% 1,719.9% 880.4% -1,447.2% -1,447.2%   Net int. bear. debt to EBITDA, %   -39,628.2% 3,035.3% 3,852.4% 2,285.2% -40,169.3% 1,132.5% 0.0% 0.0%   Gearing %   97.9% 97.5% 78.5% 69.3% 63.0% 56.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.1% 0.7% 0.7% 1.3% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   21.5 47.4 65.3 97.3 18.8 47.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 %   13.7% 20.4% 27.3% 33.9% 10.0% 13.7% 1,447.2% 1,447.2%   Net working capital   -385.8 -679.9 -789.7 -869.8 -960.4 -930.9 0.0 0.0   Net working capital %   -245.8% -292.5% -330.8% -303.2% -511.7% -266.7% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0