Fagmanden ApS — Credit Rating and Financial Key Figures
CVR number: 27974759
Niels Bohrs Vej 33 B, Stilling 8660 Skanderborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 3 781.26 | 4 261.57 | 2 814.56 | -1 263.30 | 652.90 |
Total depreciation | -14.63 | ||||
EBIT | 3 766.63 | 4 261.57 | 2 814.56 | -1 263.30 | 652.90 |
Other financial income | 53.76 | 60.08 | 70.68 | 86.80 | 118.87 |
Other financial expenses | -1 084.73 | - 845.30 | - 706.97 | - 541.75 | - 655.61 |
Pre-tax profit | 2 735.66 | 3 476.36 | 2 178.28 | -1 718.25 | 116.16 |
Income taxes | - 803.91 | - 886.50 | - 595.30 | 295.38 | -72.73 |
Net earnings | 1 931.75 | 2 589.85 | 1 582.98 | -1 422.86 | 43.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 9 847.45 | 9 316.33 | 9 819.99 | 9 676.93 | 9 886.46 |
Current other receivables | 673.32 | ||||
Current deferred tax assets | 2 015.89 | 2 720.01 | 1 604.36 | 1 012.74 | 75.63 |
Short term receivables total | 11 863.35 | 12 036.35 | 11 424.35 | 11 362.99 | 9 962.10 |
Cash and bank deposits | 23.96 | 23.96 | |||
Cash and cash equivalents | 23.96 | 23.96 | |||
Balance sheet total (assets) | 11 863.35 | 12 060.31 | 11 448.31 | 11 362.99 | 9 962.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | -16 768.88 | -14 837.13 | -12 247.28 | -10 664.30 | -12 087.17 |
Profit of the financial year | 1 931.75 | 2 589.85 | 1 582.98 | -1 422.86 | 43.43 |
Shareholders equity total | -14 712.13 | -12 122.28 | -10 539.30 | -11 962.17 | -11 918.74 |
Non-current liabilities total | |||||
Current owed to group member | 26 142.98 | 21 651.04 | 21 161.44 | 22 372.28 | 20 167.49 |
Short-term deferred tax liabilities | 14.20 | 1 937.50 | |||
Other non-interest bearing current liabilities | 418.29 | 594.04 | 826.17 | 952.87 | 1 713.34 |
Current liabilities total | 26 575.48 | 24 182.58 | 21 987.62 | 23 325.15 | 21 880.83 |
Balance sheet total (liabilities) | 11 863.35 | 12 060.31 | 11 448.31 | 11 362.99 | 9 962.10 |
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.