Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frameless Wood 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 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% 9.2% 25.5% 14.9% 21.8% 20.3% 20.3%   Credit score (0-100)   0 0 27 2 13 3 5 5   Credit rating   N/A N/A BB B BB B B B   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 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 18 0 0 0 0   Gross profit   0.0 0.0 -0.3 1.9 0.0 20.3 0.0 0.0   EBITDA   0.0 0.0 -2.4 -82.7 43.0 -69.9 0.0 0.0   EBIT   0.0 0.0 -9.1 -118 15.0 -78.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -9.1 -118.0 14.2 -78.2 0.0 0.0   Net earnings   0.0 0.0 -9.1 -118.0 14.2 -78.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -9.1 -118 14.2 -78.2 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 23.6 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 32.9 7.7 44.0 24.5 -59.5 -59.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 59.5 59.5   Balance sheet total (assets)   0.0 0.0 32.9 6.8 54.9 26.7 0.0 0.0   Net Debt   0.0 0.0 -1.5 -4.7 -53.6 -25.8 59.5 59.5     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 18 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 0.0 -0.3 1.9 0.0 20.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -100.0% 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 -60.2 -90.2 0.0 0.0   Balance sheet total (assets)   0 0 33 7 55 27 0 0   Balance sheet change%   0.0% 0.0% 0.0% -79.5% 713.5% -51.4% -100.0% 0.0%   Added value   0.0 0.0 -2.4 -82.7 110.5 20.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% -471.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 17 -59 -28 -8 0 0   Net sales trend   0.0 0.0 0.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 1.0 -1.0 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% -471.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% -672.3% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 2,849.7% -6,376.4% 0.0% -383.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% -672.5% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% -471.2% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% -672.5% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% -27.7% -595.5% 48.5% -191.2% 0.0% 0.0%   ROI %   0.0% 0.0% -27.7% -582.0% 57.9% -227.9% 0.0% 0.0%   ROE %   0.0% 0.0% -27.8% -582.2% 54.9% -228.3% 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% 100.0% 89.3% 80.2% 91.6% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -5.2% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -32.3% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 63.2% 5.7% -124.6% 37.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   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 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 -7.4 5.0 11.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 -7.4 5.0 11.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 1.5 4.7 53.6 25.8 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 41.8 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% 38.5% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 9.3 7.7 44.0 24.5 -29.8 -29.8   Net working capital %   0.0% 0.0% 0.0% 43.7% 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 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