FRONTTEAM ApS
CVR number: 25487222
Beethovens Alle 19, 8920 Randers NV
lindy@frontteam.dk
tel: 70252931
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 503.56 | 411.32 | 1 152.35 | 551.21 | 192.12 |
| Employee benefit expenses | - 334.08 | - 298.03 | - 495.27 | - 393.96 | - 425.77 |
| EBIT | 169.48 | 113.29 | 657.08 | 157.25 | - 233.65 |
| Other financial expenses | -0.10 | -1.01 | -5.26 | ||
| Pre-tax profit | 169.38 | 113.29 | 656.07 | 152.00 | - 233.65 |
| Income taxes | -38.19 | -25.97 | - 144.32 | -34.36 | 49.98 |
| Net earnings | 131.19 | 87.32 | 511.75 | 117.63 | - 183.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 19.77 | 19.77 | 19.77 | 20.48 | 20.97 |
| Investments total | 19.77 | 19.77 | 19.77 | 20.48 | 20.97 |
| Long term receivables total | |||||
| Finished products/goods | 450.61 | 261.43 | 197.48 | 543.57 | 620.13 |
| Advance payments | 175.66 | ||||
| Inventories total | 450.61 | 261.43 | 373.14 | 543.57 | 620.13 |
| Current trade debtors | 43.97 | 146.34 | 89.02 | 31.75 | 47.99 |
| Current amounts owed by group member comp. | 298.01 | 379.81 | 653.85 | 509.52 | 460.95 |
| Current other receivables | 1.63 | ||||
| Current deferred tax assets | 49.98 | ||||
| Short term receivables total | 341.97 | 526.15 | 742.86 | 542.90 | 558.93 |
| Cash and bank deposits | 150.06 | 305.42 | 503.19 | 545.34 | 251.72 |
| Cash and cash equivalents | 150.06 | 305.42 | 503.19 | 545.34 | 251.72 |
| Balance sheet total (assets) | 962.42 | 1 112.77 | 1 638.96 | 1 652.30 | 1 451.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 481.08 | 612.27 | 699.59 | 1 211.35 | 1 328.98 |
| Profit of the financial year | 131.19 | 87.32 | 511.75 | 117.63 | - 183.67 |
| Shareholders equity total | 812.27 | 899.59 | 1 411.35 | 1 528.98 | 1 345.31 |
| Non-current deferred tax liabilities | 38.19 | 25.97 | 144.32 | 34.36 | |
| Non-current liabilities total | 38.19 | 25.97 | 144.32 | 34.36 | |
| Current trade creditors | 75.46 | 72.14 | 38.74 | 46.52 | 54.61 |
| Other non-interest bearing current liabilities | 36.50 | 115.07 | 44.55 | 42.43 | 51.82 |
| Current liabilities total | 111.95 | 187.21 | 83.30 | 88.95 | 106.43 |
| Balance sheet total (liabilities) | 962.42 | 1 112.77 | 1 638.96 | 1 652.30 | 1 451.74 |
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.