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
FRANK THOMSEN ApS — Credit Rating and Financial Key Figures
CVR number: 10809843
Parallelvej 2, Dybbøl 6400 Sønderborg
post@frankthomsenaps.dk
tel: 74489070
www.frankthomsenaps.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 567.00 | 9 292.05 | 11 139.36 | 12 465.27 | 13 540.41 |
| Employee benefit expenses | -8 179.00 | -7 938.39 | -8 527.86 | -9 999.76 | -9 381.19 |
| Total depreciation | -1 102.00 | -1 110.15 | -1 208.69 | -1 679.18 | -1 986.97 |
| EBIT | 286.00 | 243.52 | 1 402.80 | 786.34 | 2 172.25 |
| Other financial income | 0.35 | 0.76 | 3.01 | 12.55 | |
| Other financial expenses | - 144.00 | - 122.28 | - 130.41 | - 259.91 | - 361.36 |
| Pre-tax profit | 142.00 | 121.59 | 1 273.15 | 529.43 | 1 823.44 |
| Income taxes | -36.00 | -33.44 | - 284.87 | - 110.63 | - 420.72 |
| Net earnings | 106.00 | 88.14 | 988.28 | 418.80 | 1 402.73 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 282.00 | 282.49 | 282.49 | 282.49 | 282.49 |
| Machinery and equipment | 5 351.00 | 4 574.76 | 4 878.26 | 8 232.05 | 7 788.94 |
| Tangible assets total | 5 633.00 | 4 857.24 | 5 160.75 | 8 514.54 | 8 071.42 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 998.00 | 1 206.66 | 1 052.79 | 847.66 | 804.18 |
| Inventories total | 998.00 | 1 206.66 | 1 052.79 | 847.66 | 804.18 |
| Current trade debtors | 2 018.00 | 2 057.86 | 2 741.93 | 2 562.39 | 3 696.62 |
| Current amounts owed by group member comp. | 7.00 | 26.17 | 41.30 | 534.51 | |
| Prepayments and accrued income | 374.00 | 469.44 | 391.19 | 302.06 | 271.09 |
| Current other receivables | 1 514.00 | 986.98 | 1 146.57 | 1 745.40 | 4 462.04 |
| Current deferred tax assets | 33.00 | ||||
| Short term receivables total | 3 946.00 | 3 540.45 | 4 279.70 | 4 651.15 | 8 964.27 |
| Cash and bank deposits | 8.00 | 17.67 | 702.08 | 523.56 | 919.76 |
| Cash and cash equivalents | 8.00 | 17.67 | 702.08 | 523.56 | 919.76 |
| Balance sheet total (assets) | 10 585.00 | 9 622.03 | 11 195.31 | 14 536.91 | 18 759.63 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Retained earnings | 1 883.00 | 1 989.37 | 2 077.51 | 3 065.79 | 3 484.59 |
| Profit of the financial year | 106.00 | 88.14 | 988.28 | 418.80 | 1 402.73 |
| Shareholders equity total | 2 119.00 | 2 207.51 | 3 195.79 | 3 614.59 | 5 017.32 |
| Provisions | 217.00 | 226.88 | 242.11 | 311.77 | 237.44 |
| Non-current loans from credit institutions | 9.00 | 8.76 | |||
| Non-current leasing loans | 2 495.00 | 1 962.40 | 2 081.77 | 4 748.16 | 4 192.51 |
| Non-current other liabilities | 542.00 | ||||
| Non-current deferred tax liabilities | 499.15 | 516.62 | 528.46 | 548.01 | |
| Non-current liabilities total | 3 046.00 | 2 470.31 | 2 598.38 | 5 276.62 | 4 740.52 |
| Current loans from credit institutions | 1 192.00 | 1 132.54 | 762.47 | 1 118.75 | 1 421.96 |
| Advances received | 123.59 | 152.80 | 70.90 | 2 773.52 | |
| Current trade creditors | 1 785.00 | 1 275.11 | 1 296.86 | 1 427.63 | 1 340.52 |
| Current owed to group member | 4.01 | ||||
| Short-term deferred tax liabilities | 23.56 | 269.64 | 40.97 | 495.05 | |
| Other non-interest bearing current liabilities | 2 226.00 | 2 162.53 | 2 673.25 | 2 675.66 | 2 733.31 |
| Current liabilities total | 5 203.00 | 4 717.33 | 5 159.02 | 5 333.92 | 8 764.36 |
| Balance sheet total (liabilities) | 10 585.00 | 9 622.03 | 11 195.31 | 14 536.91 | 18 759.63 |
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.