FRIHEDEN 2008 ApS
CVR number: 31755301
Strandjægervej 10, 2791 Dragør
info@westhouse.dk
tel: 33243120
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 863.11 | 1 018.90 | 1 737.64 | 1 261.63 | 1 464.00 |
| Employee benefit expenses | - 576.23 | -1 301.35 | -1 309.00 | -1 530.68 | -1 505.17 |
| Total depreciation | -13.97 | -73.05 | -77.55 | -88.02 | -91.00 |
| EBIT | 1 272.91 | - 355.51 | 351.10 | - 357.06 | - 132.16 |
| Other financial income | 11.49 | 15.26 | |||
| Other financial expenses | -9.45 | -27.01 | -22.83 | -22.15 | -31.36 |
| Pre-tax profit | 1 274.94 | - 367.26 | 328.27 | - 379.21 | - 163.53 |
| Income taxes | - 280.48 | 77.72 | -69.86 | 83.97 | 34.95 |
| Net earnings | 994.46 | - 289.54 | 258.40 | - 295.25 | - 128.57 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 351.30 | 278.25 | 205.19 | 132.14 | 59.08 |
| Machinery and equipment | 62.87 | 70.26 | 52.32 | ||
| Tangible assets total | 351.30 | 278.25 | 268.06 | 202.40 | 111.40 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 141.06 | 1 717.96 | 1 594.85 | 1 714.15 | 1 845.44 |
| Inventories total | 1 141.06 | 1 717.96 | 1 594.85 | 1 714.15 | 1 845.44 |
| Current trade debtors | 258.10 | 136.67 | 244.92 | 352.64 | 223.29 |
| Current amounts owed by group member comp. | 399.94 | 39.27 | 14.68 | 16.49 | |
| Prepayments and accrued income | 185.27 | 1.05 | 0.97 | 7.58 | 1.06 |
| Current other receivables | 273.54 | 173.05 | 5.70 | 39.05 | |
| Current deferred tax assets | 77.72 | 75.49 | 55.52 | ||
| Short term receivables total | 1 116.85 | 427.75 | 266.26 | 491.26 | 279.86 |
| Cash and bank deposits | 1 594.62 | 613.55 | 1 324.94 | 375.97 | 621.92 |
| Cash and cash equivalents | 1 594.62 | 613.55 | 1 324.94 | 375.97 | 621.92 |
| Balance sheet total (assets) | 4 203.84 | 3 037.51 | 3 454.12 | 2 783.77 | 2 858.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 |
| Retained earnings | - 411.75 | 582.71 | 293.17 | 551.57 | 256.33 |
| Profit of the financial year | 994.46 | - 289.54 | 258.40 | - 295.25 | - 128.57 |
| Shareholders equity total | 1 382.71 | 1 093.17 | 1 351.57 | 1 056.33 | 927.75 |
| Provisions | 0.94 | 0.49 | 1.05 | ||
| Non-current accruals and deferred income | 278.25 | 205.19 | 132.14 | 59.08 | |
| Non-current other liabilities | 38.13 | 89.54 | 90.55 | ||
| Non-current deferred tax liabilities | 92.45 | 95.69 | |||
| Non-current liabilities total | 316.37 | 294.73 | 222.69 | 151.53 | 95.69 |
| Current loans from credit institutions | 73.05 | 73.05 | 73.05 | 73.05 | 59.08 |
| Current trade creditors | 1 158.85 | 249.41 | 441.08 | 641.38 | 510.62 |
| Current owed to group member | 3.34 | 370.31 | 202.42 | 432.41 | 753.26 |
| Short-term deferred tax liabilities | 280.48 | 68.93 | |||
| Other non-interest bearing current liabilities | 989.03 | 956.83 | 1 093.44 | 428.58 | 511.18 |
| Current liabilities total | 2 504.75 | 1 649.60 | 1 878.92 | 1 575.43 | 1 834.13 |
| Balance sheet total (liabilities) | 4 203.84 | 3 037.51 | 3 454.12 | 2 783.77 | 2 858.62 |
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.