Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frandsen8680 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 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 10.8% 5.0% 2.9% 0.9% 7.4% 7.4%   Credit score (0-100)   0 0 22 42 58 87 33 33   Credit rating   N/A N/A BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 3,959.5 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 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   0.0 0.0 -17.5 -192 -384 4,645 0.0 0.0   EBITDA   0.0 0.0 -17.5 -192 -1,225 3,029 0.0 0.0   EBIT   0.0 0.0 -17.5 12,481 15,908 3,529 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -23.1 12,471.0 13,516.4 1,161.1 0.0 0.0   Net earnings   0.0 0.0 -18.7 9,727.4 10,542.7 905.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -23.1 12,471 13,516 1,161 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 27,291 104,800 126,000 126,500 0.0 0.0   Shareholders equity total   0.0 0.0 21.3 9,749 54,574 55,480 55,380 55,380   Interest-bearing liabilities   0.0 0.0 0.0 75,425 66,622 66,317 0.0 0.0   Balance sheet total (assets)   0.0 0.0 27,725 108,076 129,044 128,239 55,380 55,380   Net Debt   0.0 0.0 -430 72,148 64,729 65,311 -55,380 -55,380     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -17.5 -192 -384 4,645 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -997.1% -99.8% 0.0% -100.0% 0.0%   Employees   0 0 0 1 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 50.0% -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 27,725 108,076 129,044 128,239 55,380 55,380   Balance sheet change%   0.0% 0.0% 0.0% 289.8% 19.4% -0.6% -56.8% 0.0%   Added value   0.0 0.0 -17.5 12,480.5 15,907.7 3,528.9 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 27,291 77,509 21,200 500 -126,500 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 100.0% -6,500.3% -4,147.3% 76.0% 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 %   0.0% 0.0% -0.1% 18.4% 13.4% 2.8% 0.0% 0.0%   ROI %   0.0% 0.0% -82.3% 28.4% 14.8% 2.8% 0.0% 0.0%   ROE %   0.0% 0.0% -88.2% 199.1% 32.8% 1.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.1% 9.0% 42.3% 43.3% 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% 2,457.5% -37,577.3% -5,282.0% 2,156.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 773.7% 122.1% 119.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 3.4% 3.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.2 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 430.1 3,276.2 1,892.7 1,006.5 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 58,252.4 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 -27,269.4 -91,900.7 442.7 786.7 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 N/A 2019 N/A 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 12,481 7,954 1,176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -192 -613 1,010 0 0   EBIT / employee   0 0 0 12,481 7,954 1,176 0 0   Net earnings / employee   0 0 0 9,727 5,271 302 0 0