Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
MICHAEL FRAHM ApS — Credit Rating and Financial Key Figures
CVR number: 32155375
Rungborgvej 13, 7250 Hejnsvig
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 223.09 | 1 509.17 | 851.12 | -2 192.11 | 1 668.05 |
| Employee benefit expenses | - 769.68 | -1 119.57 | - 341.31 | - 512.82 | - 776.40 |
| Total depreciation | - 257.40 | - 318.84 | - 430.11 | - 430.11 | - 215.05 |
| EBIT | 196.01 | 70.76 | 79.70 | -3 135.04 | 676.60 |
| Other financial income | 0.38 | ||||
| Other financial expenses | -5.85 | -1.76 | -0.08 | -0.68 | -5.40 |
| Net income from associates (fin.) | 304.04 | 264.47 | 9.24 | 44.91 | 235.69 |
| Pre-tax profit | 494.20 | 333.47 | 88.86 | -3 090.43 | 906.89 |
| Income taxes | -41.65 | -24.00 | -8.44 | 69.49 | |
| Net earnings | 452.55 | 309.47 | 80.42 | -3 020.95 | 906.89 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 291.37 | 1 714.30 | 1 284.19 | 854.08 | 639.03 |
| Tangible assets total | 1 291.37 | 1 714.30 | 1 284.19 | 854.08 | 639.03 |
| Holdings in group member companies | 1 134.07 | 1 285.54 | 1 200.11 | 1 123.02 | 1 223.72 |
| Investments total | 1 134.07 | 1 285.54 | 1 200.11 | 1 123.02 | 1 223.72 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 283.92 | 501.09 | 398.41 | 1 092.69 | |
| Prepayments and accrued income | 22.44 | ||||
| Current other receivables | 773.24 | 855.71 | |||
| Current deferred tax assets | 6.00 | 10.00 | |||
| Short term receivables total | 283.92 | 6.00 | 501.09 | 1 171.65 | 1 980.84 |
| Cash and bank deposits | 214.36 | 164.48 | |||
| Cash and cash equivalents | 214.36 | 164.48 | |||
| Balance sheet total (assets) | 2 709.36 | 3 220.20 | 3 149.88 | 3 148.76 | 3 843.59 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | ||
| Other reserves | 1 024.07 | 1 175.54 | 1 090.11 | 1 013.02 | |
| Retained earnings | 39.15 | 225.83 | 502.93 | 660.44 | -1 347.48 |
| Profit of the financial year | 452.55 | 309.47 | 80.42 | -3 020.95 | 906.89 |
| Shareholders equity total | 1 778.77 | 1 975.24 | 1 941.26 | -1 197.48 | - 290.59 |
| Provisions | 70.70 | 94.70 | 70.69 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 262.56 | 167.62 | 177.88 | ||
| Current trade creditors | 507.65 | 524.78 | 403.84 | 1 127.89 | 2 048.80 |
| Current owed to participating | 5.34 | 515.56 | 582.14 | 3 002.74 | 1 605.12 |
| Short-term deferred tax liabilities | 21.40 | 12.73 | 12.98 | ||
| Other non-interest bearing current liabilities | 62.94 | 109.92 | 139.22 | 35.02 | 302.37 |
| Current liabilities total | 859.89 | 1 150.26 | 1 137.92 | 4 346.24 | 4 134.18 |
| Balance sheet total (liabilities) | 2 709.36 | 3 220.20 | 3 149.88 | 3 148.76 | 3 843.59 |
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.