Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRAMBO INVEST 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 9.8% 2.4% 3.6% 3.7% 4.4% 10.1% 10.0%   Credit score (0-100)   62 25 61 52 50 47 24 25   Credit rating   BBB BB BBB BBB BBB BBB BB BB   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)  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   0 0 0 0 0 0 0 0   Gross profit   184 126 249 151 125 58.6 0.0 0.0   EBITDA   184 126 249 151 125 58.6 0.0 0.0   EBIT   598 -396 1,254 151 125 58.6 0.0 0.0   Pre-tax profit (PTP)   578.7 -414.4 1,239.8 144.1 112.3 50.1 0.0 0.0   Net earnings   451.4 -338.7 976.9 113.3 87.5 38.0 0.0 0.0   Pre-tax profit without non-rec. items   579 -376 1,240 144 112 50.1 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   3,597 3,075 4,080 4,080 4,080 4,080 0.0 0.0   Shareholders equity total   2,338 1,999 2,976 3,089 3,177 3,215 3,090 3,090   Interest-bearing liabilities   777 667 542 481 389 264 0.0 0.0   Balance sheet total (assets)   3,653 3,157 4,207 4,161 4,123 4,093 3,090 3,090   Net Debt   721 585 415 400 357 264 -3,090 -3,090     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   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   184 126 249 151 125 58.6 0.0 0.0   Gross profit growth   25.5% -31.6% 97.9% -39.5% -16.9% -53.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   3,653 3,157 4,207 4,161 4,123 4,093 3,090 3,090   Balance sheet change%   12.0% -13.6% 33.3% -1.1% -0.9% -0.7% -24.5% 0.0%   Added value   598.2 -396.5 1,254.3 150.5 125.1 58.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   414 -522 1,005 0 0 0 -4,080 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 %   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 (%)   325.2% -315.2% 503.9% 100.0% 100.0% 100.0% 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 %   17.4% -11.6% 34.1% 3.6% 3.0% 1.4% 0.0% 0.0%   ROI %   19.0% -12.6% 36.7% 3.8% 3.1% 1.4% 0.0% 0.0%   ROE %   21.4% -15.6% 39.3% 3.7% 2.8% 1.2% 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 %   64.0% 63.3% 70.7% 74.2% 77.0% 78.5% 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, %   391.9% 465.4% 166.7% 265.9% 285.3% 450.7% 0.0% 0.0%   Gearing %   33.2% 33.4% 18.2% 15.6% 12.2% 8.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% -2.7% 2.6% 1.3% 3.0% 2.6% 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 0.3 0.2 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.1 0.3 0.2 0.1 0.0 0.0 0.0   Cash and cash equivalent   56.0 81.8 126.5 80.6 32.1 0.0 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -445.8 -483.2 -353.1 -353.2 -370.6 -271.5 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  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 1,254 151 125 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 249 151 125 59 0 0   EBIT / employee   0 0 1,254 151 125 59 0 0   Net earnings / employee   0 0 977 113 87 38 0 0