Frederiks smede og montage A/S
CVR number: 28318286
Nyrupvej 2 B, Frederiks 7470 Karup J
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 150.67 | 15 900.27 | 9 353.09 | 15 172.33 | 14 222.87 |
| Employee benefit expenses | -16 790.00 | -14 281.14 | -8 628.99 | -11 876.48 | -10 956.64 |
| Total depreciation | - 746.10 | - 584.27 | - 308.98 | - 459.33 | - 279.79 |
| EBIT | 2 614.57 | 1 034.86 | 415.12 | 2 836.52 | 2 986.44 |
| Other financial income | 13.89 | 8.67 | |||
| Other financial expenses | - 136.66 | -60.63 | -86.22 | -74.54 | -20.63 |
| Pre-tax profit | 2 491.80 | 974.23 | 328.89 | 2 761.98 | 2 974.48 |
| Income taxes | - 553.13 | - 221.18 | -76.15 | - 611.23 | - 659.21 |
| Net earnings | 1 938.67 | 753.05 | 252.74 | 2 150.75 | 2 315.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 231.74 | ||||
| Intangible assets total | 231.74 | ||||
| Buildings | 189.66 | 160.11 | 130.55 | 100.99 | 71.43 |
| Machinery and equipment | 1 393.79 | 1 144.86 | 1 096.67 | 787.19 | 1 249.34 |
| Tangible assets total | 1 583.46 | 1 304.96 | 1 227.22 | 888.18 | 1 320.77 |
| Investments total | |||||
| Non-current other receivables | 150.56 | 93.15 | 126.45 | 128.84 | 66.51 |
| Long term receivables total | 150.56 | 93.15 | 126.45 | 128.84 | 66.51 |
| Raw materials and consumables | 1 470.97 | 325.71 | 452.29 | 304.48 | 180.21 |
| Inventories total | 1 470.97 | 325.71 | 452.29 | 304.48 | 180.21 |
| Current trade debtors | 9 524.01 | 2 943.08 | 2 704.56 | 3 877.57 | 4 833.76 |
| Current amounts owed by group member comp. | 3 777.49 | 4 555.98 | 4 697.05 | 4 891.65 | 4 334.46 |
| Prepayments and accrued income | 191.10 | 106.63 | 124.70 | 167.65 | 152.85 |
| Current other receivables | 1 612.66 | 1 256.36 | 1 520.88 | 292.46 | 1 279.05 |
| Short term receivables total | 15 105.26 | 8 862.05 | 9 047.19 | 9 229.33 | 10 600.12 |
| Cash and bank deposits | 5.97 | 21.21 | 21.21 | 3 121.51 | 489.02 |
| Cash and cash equivalents | 5.97 | 21.21 | 21.21 | 3 121.51 | 489.02 |
| Balance sheet total (assets) | 18 547.96 | 10 607.08 | 10 874.35 | 13 672.33 | 12 656.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 510.00 | 510.00 | 510.00 | 510.00 | 510.00 |
| Shares repurchased | 800.00 | 2 000.00 | |||
| Other reserves | -2 000.00 | ||||
| Retained earnings | 3 682.12 | 2 320.79 | 3 073.84 | 3 326.58 | 3 477.33 |
| Profit of the financial year | 1 938.67 | 753.05 | 252.74 | 2 150.75 | 2 315.26 |
| Shareholders equity total | 6 930.79 | 3 583.84 | 3 836.58 | 5 987.33 | 6 302.59 |
| Provisions | 234.00 | 143.00 | 153.00 | 109.00 | 158.00 |
| Non-current deferred tax liabilities | 599.13 | 312.18 | 66.15 | 655.23 | 610.21 |
| Non-current liabilities total | 599.13 | 312.18 | 66.15 | 655.23 | 610.21 |
| Current loans from credit institutions | 563.14 | 426.16 | 1 386.62 | ||
| Current trade creditors | 4 286.16 | 2 312.99 | 2 485.43 | 3 005.89 | 2 305.00 |
| Other non-interest bearing current liabilities | 5 934.74 | 3 828.91 | 2 946.58 | 3 914.88 | 3 280.82 |
| Current liabilities total | 10 784.04 | 6 568.07 | 6 818.62 | 6 920.77 | 5 585.82 |
| Balance sheet total (liabilities) | 18 547.96 | 10 607.08 | 10 874.35 | 13 672.33 | 12 656.63 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.