FOAMICO ApS — Credit Rating and Financial Key Figures
CVR number: 32145108
Stenholm 14, 9400 Nørresundby
ad@foamico.com
tel: 22564676
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 614.00 | 20 463.00 | 19 080.00 | 21 878.00 | 21 052.64 |
| Employee benefit expenses | -10 750.00 | -10 895.00 | -12 443.00 | -11 324.00 | -13 500.92 |
| Total depreciation | - 166.00 | - 134.00 | -84.00 | - 228.00 | - 227.98 |
| EBIT | 7 698.00 | 9 434.00 | 6 553.00 | 10 326.00 | 7 323.74 |
| Other financial income | 49.00 | 57.00 | 567.00 | 778.61 | |
| Other financial expenses | - 254.00 | - 198.00 | - 116.00 | -22.00 | - 114.07 |
| Pre-tax profit | 7 493.00 | 9 236.00 | 6 494.00 | 10 871.00 | 7 988.27 |
| Income taxes | -1 652.00 | -2 038.00 | -1 435.00 | -2 410.00 | -1 776.17 |
| Net earnings | 5 841.00 | 7 198.00 | 5 059.00 | 8 461.00 | 6 212.10 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 181.00 | 138.00 | 656.00 | 429.00 | 200.68 |
| Advance payments and construction in progress | 90.00 | ||||
| Tangible assets total | 271.00 | 138.00 | 656.00 | 429.00 | 200.68 |
| Investments total | 222.00 | 222.00 | 252.00 | 260.00 | 259.67 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 589.00 | 3 975.00 | 3 270.00 | 3 205.00 | 3 573.87 |
| Finished products/goods | 186.00 | 504.15 | |||
| Inventories total | 3 589.00 | 3 975.00 | 3 270.00 | 3 391.00 | 4 078.02 |
| Current trade debtors | 4 493.00 | 6 461.00 | 6 253.00 | 10 462.00 | 5 785.00 |
| Current amounts owed by group member comp. | 35.00 | 35.00 | 86.47 | ||
| Prepayments and accrued income | 6.00 | ||||
| Current other receivables | 984.00 | 1 218.00 | 1 261.00 | 785.00 | 1 201.31 |
| Current deferred tax assets | 17.00 | 37.00 | 53.00 | 6.84 | |
| Short term receivables total | 5 494.00 | 7 722.00 | 7 549.00 | 11 335.00 | 7 079.63 |
| Cash and bank deposits | 21 060.00 | 22 261.00 | 25 402.00 | 23 557.00 | 26 659.15 |
| Cash and cash equivalents | 21 060.00 | 22 261.00 | 25 402.00 | 23 557.00 | 26 659.15 |
| Balance sheet total (assets) | 30 636.00 | 34 318.00 | 37 129.00 | 38 972.00 | 38 277.15 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 850.00 | 850.00 | 850.00 | 850.00 | 850.00 |
| Shares repurchased | 2 000.00 | 2 000.00 | 7 000.00 | 7 000.00 | |
| Retained earnings | 12 956.00 | 16 797.00 | 16 995.00 | 15 055.00 | 23 515.98 |
| Profit of the financial year | 5 841.00 | 7 198.00 | 5 059.00 | 8 461.00 | 6 212.10 |
| Shareholders equity total | 21 647.00 | 26 845.00 | 29 904.00 | 31 366.00 | 30 578.08 |
| Provisions | 587.00 | 657.00 | 727.00 | 799.00 | 829.89 |
| Non-current deferred tax liabilities | 1 939.00 | 1 306.83 | |||
| Non-current liabilities total | 1 939.00 | 1 306.83 | |||
| Current loans from credit institutions | 31.00 | 186.00 | 143.32 | ||
| Advances received | 343.00 | 23.00 | 241.00 | 12.79 | |
| Current trade creditors | 2 383.00 | 2 235.00 | 2 614.00 | 1 669.00 | 2 797.08 |
| Short-term deferred tax liabilities | 1 244.00 | 1 658.00 | 762.00 | ||
| Other non-interest bearing current liabilities | 4 432.00 | 2 900.00 | 3 091.00 | 2 772.00 | 2 609.16 |
| Current liabilities total | 8 402.00 | 6 816.00 | 6 498.00 | 4 868.00 | 5 562.35 |
| Balance sheet total (liabilities) | 30 636.00 | 34 318.00 | 37 129.00 | 38 972.00 | 38 277.15 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- 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.