Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRANDSEN TEKNOLOGI ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   1.4% 1.4% 1.4% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 46.3% 4.1% 3.4% 18.5% 18.3%   Credit score (0-100)   0 0 0 0 51 55 8 8   Credit rating   N/A N/A N/A C BB BB 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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 780 0 0 0 0   Gross profit   0.0 0.0 0.0 780 351 5,125 0.0 0.0   EBITDA   0.0 0.0 0.0 975 -32.4 173 0.0 0.0   EBIT   0.0 0.0 0.0 975 -32.4 173 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 975.0 -32.5 144.7 0.0 0.0   Net earnings   0.0 0.0 0.0 760.5 -25.3 112.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 975 -32.5 145 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 0.0 30,866 43,773 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 327 190 4,965 113 113   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 157 34,692 56,112 113 113   Net Debt   0.0 0.0 0.0 -157 -147 -1,338 -113 -113     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 780 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 0.0 780 351 5,125 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -55.1% 1,362.1% -100.0% 0.0%   Employees   0 0 0 0 0 8 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)   0 0 0 157 34,692 56,112 113 113   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 21,988.6% 61.7% -99.8% 0.0%   Added value   0.0 0.0 0.0 975.0 -32.4 173.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 125.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 33,879 19,276 -53,155 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 0.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 125.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 125.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 125.0% -9.2% 3.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 97.5% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 97.5% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 125.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 620.8% -0.2% 0.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 298.2% -12.5% 5.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 232.6% -9.8% 4.4% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 65.8% 0.5% 8.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% -21.8% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -41.9% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% -16.1% 452.9% -772.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 -0.9 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 -0.9 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 157.1 146.8 1,338.4 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e 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 26,676.5 14,416.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 20.1% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 0.0 0.0 327.0 -30,744.3 -47,419.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 41.9% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/10 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 22 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 22 0 0   EBIT / employee   0 0 0 0 0 22 0 0   Net earnings / employee   0 0 0 0 0 14 0 0