CVR number 43235362
Industry 62.0200 Computer consultancy activities

Framework Digital P/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Bankruptcy risk for industry  1.2% 1.2% 1.2% 1.2% 1.2%  
Bankruptcy risk  0.0% 0.0% 3.7% 5.9% 8.5%  
Credit score (0-100)  0 0 50 39 28  
Credit rating  N/A N/A BBB BBB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 0.0 24,826 201  
EBITDA  0.0 0.0 0.0 1,715 201  
EBIT  0.0 0.0 0.0 -6,418 1.8  
Pre-tax profit (PTP)  0.0 0.0 0.0 -6,481.1 210.1  
Net earnings  0.0 0.0 0.0 -6,481.1 210.1  
Pre-tax profit without non-rec. items  0.0 0.0 0.0 -6,481 210  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Tangible assets total  0.0 0.0 368 199 0.0  
Shareholders equity total  0.0 0.0 17,318 10,836 11,046  
Interest-bearing liabilities  0.0 0.0 0.0 1,728 0.0  
Balance sheet total (assets)  0.0 0.0 31,534 13,630 11,213  
Net Debt  0.0 0.0 -5,388 -7,327 -6,300  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 0.0 24,826 201  
Gross profit growth  0.0% 0.0% 0.0% 0.0% -99.2%  
Employees  0 0 0 17 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% -100.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 31,534 13,630 11,213  
Balance sheet change%  0.0% 0.0% 0.0% -56.8% -17.7%  
Added value  0.0 0.0 0.0 -6,418.3 201.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 8,276 -16,209 -399  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 0.0 -1.0 1.0  

Profitability 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 0.0% -25.9% 0.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 0.0% -28.3% 1.7%  
ROI %  0.0% 0.0% 0.0% -42.8% 1.8%  
ROE %  0.0% 0.0% 0.0% -46.0% 1.9%  

Solidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Equity ratio %  0.0% 0.0% 54.9% 79.5% 98.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% -427.3% -3,131.5%  
Gearing %  0.0% 0.0% 0.0% 15.9% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 9.6% 0.3%  

Liquidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Quick Ratio  0.0 0.0 1.6 23.0 67.2  
Current Ratio  0.0 0.0 1.6 23.0 67.2  
Cash and cash equivalent  0.0 0.0 5,387.5 9,054.7 6,300.1  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 8,365.3 12,845.8 11,046.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2023/5
2023
2024/5
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 -378 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 101 0  
EBIT / employee  0 0 0 -378 0  
Net earnings / employee  0 0 0 -381 0