CCR-INVEST FRISCO ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  0.9% 0.9% 0.9% 0.9% 0.9%  
Bankruptcy risk  0.9% 0.8% 0.9% 0.8% 1.0%  
Credit score (0-100)  90 93 88 90 86  
Credit rating  A AA A A A  
Credit limit (kDKK)  701.7 904.7 754.5 870.9 691.7  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Gross profit  1,346 1,469 1,384 1,396 1,379  
EBITDA  1,346 1,469 1,384 1,396 1,379  
EBIT  1,130 1,253 1,168 1,179 1,162  
Pre-tax profit (PTP)  982.3 1,096.9 1,007.1 908.5 670.6  
Net earnings  765.6 855.1 786.1 708.7 523.0  
Pre-tax profit without non-rec. items  982 1,097 1,007 909 671  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  31,546 31,330 31,113 30,897 30,680  
Shareholders equity total  9,193 9,448 9,534 10,243 10,766  
Interest-bearing liabilities  27,012 26,719 26,420 26,515 26,787  
Balance sheet total (assets)  39,609 39,491 39,198 39,949 40,398  

Net Debt  27,011 26,718 26,374 26,515 26,787  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,346 1,469 1,384 1,396 1,379  
Gross profit growth  -7.1% 9.1% -5.8% 0.8% -1.2%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  39,609 39,491 39,198 39,949 40,398  
Balance sheet change%  -0.8% -0.3% -0.7% 1.9% 1.1%  
Added value  1,346.3 1,469.2 1,384.2 1,395.8 1,378.9  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -433 -433 -497 -671 -132  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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 (%)  83.9% 85.3% 84.4% 84.5% 84.3%  
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 %  3.4% 3.8% 3.6% 3.6% 3.6%  
ROI %  3.6% 3.9% 3.7% 3.8% 3.7%  
ROE %  8.2% 9.2% 8.3% 7.2% 5.0%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  23.2% 23.9% 24.3% 25.6% 26.6%  
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, %  2,006.3% 1,818.5% 1,905.4% 1,899.7% 1,942.6%  
Gearing %  293.8% 282.8% 277.1% 258.9% 248.8%  
Net interest  0 0 0 0 0  
Financing costs %  1.4% 1.5% 1.5% 2.0% 2.8%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  4.8 5.3 5.5 5.4 5.3  
Current Ratio  4.8 5.3 5.5 5.4 5.3  
Cash and cash equivalent  0.8 0.8 46.5 0.0 0.0  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
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  6,384.8 6,628.8 6,624.6 7,368.4 7,881.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0