CVR number 35653848
Industry 46.1500 Agents involved in the sale of furniture, household goods, hardware and ironmongery

FRAMELIFE ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
Bankruptcy risk for industry  2.7% 2.7% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 8.6% 13.2% 12.5%  
Credit score (0-100)  0 0 31 19 20  
Credit rating  N/A N/A BB BB 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) 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 95.9 181 60.1  
EBITDA  0.0 0.0 34.5 181 13.2  
EBIT  0.0 0.0 -22.0 127 12.0  
Pre-tax profit (PTP)  0.0 0.0 -22.0 228.9 11.7  
Net earnings  0.0 0.0 -17.0 178.7 8.9  
Pre-tax profit without non-rec. items  0.0 0.0 -22.0 229 11.7  
 
See the entire income statement

Balance sheet (kDKK) 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
Tangible assets total  0.0 0.0 49.6 0.0 0.0  
Shareholders equity total  0.0 0.0 -160 19.1 28.0  
Interest-bearing liabilities  0.0 0.0 278 0.0 0.0  
Balance sheet total (assets)  0.0 0.0 226 107 168  
Net Debt  0.0 0.0 269 -20.5 -7.7  
 
See the entire balance sheet

Volume 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
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 95.9 181 60.1  
Gross profit growth  0.0% 0.0% 0.0% 88.2% -66.7%  
Employees  0 0 1 1 1  
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)  0 0 226 107 168  
Balance sheet change%  0.0% 0.0% 0.0% -52.5% 57.0%  
Added value  0.0 0.0 34.5 183.4 13.2  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 -2 -107 -2  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 -1.0 1.0 2.0  

Profitability 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
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% -22.9% 70.3% 20.0%  
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% -5.7% 92.9% 8.7%  
ROI %  0.0% 0.0% -7.9% 154.2% 51.1%  
ROE %  0.0% 0.0% -7.5% 146.0% 38.0%  

Solidity 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
Equity ratio %  0.0% 0.0% -41.4% 17.8% 16.7%  
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% 779.5% -11.4% -58.8%  
Gearing %  0.0% 0.0% -174.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
Quick Ratio  0.0 0.0 0.4 1.2 0.6  
Current Ratio  0.0 0.0 0.4 1.2 1.1  
Cash and cash equivalent  0.0 0.0 9.0 20.5 7.7  

Capital use efficiency 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
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 -214.4 18.0 16.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2014
N/A
2015
N/A
2016
2016/12
2017
2017/12
2018
2018/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 34 183 13  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 34 181 13  
EBIT / employee  0 0 -22 127 12  
Net earnings / employee  0 0 -17 179 9