FUTURE FACTOR ApS — Credit Rating and Financial Key Figures
Credit rating
Company information
About FUTURE FACTOR ApS
FUTURE FACTOR ApS (CVR number: 35842586) is a company from SORØ. The company reported a net sales of 2.5 mDKK in 2024, demonstrating a decline of -5.2 % compared to the previous year. The operating profit percentage was at 7.6 % (EBIT: 0.2 mDKK), while net earnings were 122 kDKK. The profitability of the company measured by Return on Assets (ROA) was 25.6 %, which can be considered excellent and Return on Equity (ROE) was 27.4 %, which can be considered excellent. The equity ratio, a key indicator for solidity, stood at 62.6 %, a level that can be considered to be good. This shows that a large part of the company's assets are funded by shareholders' equity, reducing financial risk. FUTURE FACTOR ApS's liquidity measured by quick ratio was 2.4 which is at a very high level. Thus, the company demonstrates exceptional financial stability, possessing a significant surplus of liquid assets over its short-term liabilities.
Financial information
See financialsNet sales (kDKK)
EBIT (kDKK)
Profitability
Solidity
Key figures (kDKK)
See financials2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Volume | |||||
Net sales | 2 288.80 | 2 322.92 | 2 492.38 | 2 659.90 | 2 521.46 |
Gross profit | 24.90 | 117.37 | 39.79 | 90.23 | 191.58 |
EBIT | 24.90 | 117.37 | 39.79 | 90.23 | 191.58 |
Net earnings | 29.44 | 99.20 | 56.05 | 65.58 | 122.00 |
Shareholders equity total | 163.52 | 262.72 | 318.77 | 384.35 | 506.35 |
Balance sheet total (assets) | 783.83 | 712.35 | 609.81 | 685.25 | 808.62 |
Net debt | - 426.88 | - 289.72 | - 211.90 | - 173.11 | - 228.53 |
Profitability | |||||
EBIT-% | 1.1 % | 5.1 % | 1.6 % | 3.4 % | 7.6 % |
ROA | 5.1 % | 16.9 % | 10.0 % | 13.0 % | 25.6 % |
ROE | 16.9 % | 46.5 % | 19.3 % | 18.7 % | 27.4 % |
ROI | 15.7 % | 59.3 % | 22.8 % | 23.9 % | 43.0 % |
Economic value added (EVA) | 4.87 | 83.31 | 17.84 | 55.72 | 122.66 |
Solvency | |||||
Equity ratio | 20.9 % | 36.9 % | 52.3 % | 56.1 % | 62.6 % |
Gearing | |||||
Relative net indebtedness % | 8.5 % | 6.9 % | 3.2 % | 4.8 % | 2.9 % |
Liquidity | |||||
Quick ratio | 1.0 | 1.3 | 1.6 | 1.9 | 2.4 |
Current ratio | 1.2 | 1.5 | 1.9 | 2.1 | 2.6 |
Cash and cash equivalents | 426.88 | 289.72 | 211.90 | 173.11 | 228.53 |
Capital use efficiency | |||||
Trade debtors turnover (days) | 30.1 | 48.1 | 37.3 | 51.4 | 42.0 |
Net working capital % | 5.9 % | 9.7 % | 10.2 % | 12.3 % | 18.9 % |
Credit risk | |||||
Credit rating | BB | BB | BB | BB | BBB |
Variable visualization
Companies in the same industry
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions

... and more!
No registration needed.