FUTURE FACTOR ApS — Credit Rating and Financial Key Figures

CVR number: 35842586
Energivej 3, 4180 Sorø
ple@futurefactor.dk
tel: 53764646
https://futurefactor.dk/

Credit rating

Company information

Official name
FUTURE FACTOR ApS
Established
2014
Company form
Private limited company
Industry

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 financials

Net sales (kDKK)

EBIT (kDKK)

Profitability

Solidity

Key figures (kDKK)

See financials
2020
2021
2022
2023
2024
Volume
Net sales2 288.802 322.922 492.382 659.902 521.46
Gross profit24.90117.3739.7990.23191.58
EBIT24.90117.3739.7990.23191.58
Net earnings29.4499.2056.0565.58122.00
Shareholders equity total163.52262.72318.77384.35506.35
Balance sheet total (assets)783.83712.35609.81685.25808.62
Net debt- 426.88- 289.72- 211.90- 173.11- 228.53
Profitability
EBIT-%1.1 %5.1 %1.6 %3.4 %7.6 %
ROA5.1 %16.9 %10.0 %13.0 %25.6 %
ROE16.9 %46.5 %19.3 %18.7 %27.4 %
ROI15.7 %59.3 %22.8 %23.9 %43.0 %
Economic value added (EVA)4.8783.3117.8455.72122.66
Solvency
Equity ratio20.9 %36.9 %52.3 %56.1 %62.6 %
Gearing
Relative net indebtedness %8.5 %6.9 %3.2 %4.8 %2.9 %
Liquidity
Quick ratio1.01.31.61.92.4
Current ratio1.21.51.92.12.6
Cash and cash equivalents426.88289.72211.90173.11228.53
Capital use efficiency
Trade debtors turnover (days)30.148.137.351.442.0
Net working capital %5.9 %9.7 %10.2 %12.3 %18.9 %
Credit risk
Credit ratingBBBBBBBBBBB

Variable visualization

ROA:25.6%
Rating: 81/100
-20%
0%
4%
11%
24%
60%
Graph showing the distribution of the variable
Equity ratio:62.6%
Rating: 48/100
-1%
21%
50%
81%
99%
100%
Graph showing the distribution of the variable

Companies in the same industry

Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.