FREDERIKSVÆRK KARROSSERIFABRIK A/S — Credit Rating and Financial Key Figures
CVR number: 13733090
Åsebro 28, 3300 Frederiksværk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 986.00 | 4 328.00 | 4 231.00 | 3 482.00 | 3 762.72 |
| Employee benefit expenses | -3 230.00 | -3 612.00 | -3 451.00 | -3 741.00 | -3 520.02 |
| Other operating expenses | -3.00 | ||||
| Total depreciation | - 173.00 | - 161.00 | - 161.00 | - 152.00 | - 156.39 |
| EBIT | 583.00 | 555.00 | 616.00 | - 411.00 | 86.31 |
| Other financial income | 6.00 | 5.00 | 7.00 | 1.00 | 9.32 |
| Other financial expenses | -62.00 | -64.00 | -55.00 | -68.00 | -62.70 |
| Pre-tax profit | 527.00 | 496.00 | 568.00 | - 478.00 | 32.93 |
| Income taxes | - 117.00 | - 112.00 | - 126.00 | 103.00 | -8.06 |
| Net earnings | 410.00 | 384.00 | 442.00 | - 375.00 | 24.87 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 715.00 | 3 613.00 | 3 514.00 | 3 468.00 | 3 311.96 |
| Machinery and equipment | 250.00 | 225.00 | 171.00 | 127.00 | 154.65 |
| Tangible assets total | 3 965.00 | 3 838.00 | 3 685.00 | 3 595.00 | 3 466.61 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 164.00 | 205.00 | 239.00 | 207.00 | 244.05 |
| Inventories total | 164.00 | 205.00 | 239.00 | 207.00 | 244.05 |
| Current trade debtors | 870.00 | 755.00 | 1 140.00 | 1 076.00 | 930.75 |
| Current amounts owed by group member comp. | 41.00 | 44.00 | 49.00 | ||
| Prepayments and accrued income | 143.00 | 134.00 | 122.00 | 85.00 | 83.97 |
| Current other receivables | 158.00 | 0.88 | |||
| Short term receivables total | 1 212.00 | 933.00 | 1 311.00 | 1 161.00 | 1 015.60 |
| Cash and bank deposits | 1 045.00 | 1 426.00 | 1 151.00 | 563.00 | 324.77 |
| Cash and cash equivalents | 1 045.00 | 1 426.00 | 1 151.00 | 563.00 | 324.77 |
| Balance sheet total (assets) | 6 386.00 | 6 402.00 | 6 386.00 | 5 526.00 | 5 051.03 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 829.00 | ||||
| Other reserves | - 229.00 | ||||
| Retained earnings | 2 076.00 | 2 487.00 | 2 042.00 | 2 485.00 | 2 109.80 |
| Profit of the financial year | 410.00 | 384.00 | 442.00 | - 375.00 | 24.87 |
| Shareholders equity total | 2 986.00 | 3 371.00 | 3 584.00 | 2 610.00 | 2 634.67 |
| Provisions | 275.00 | 302.00 | 320.00 | 216.00 | 223.84 |
| Non-current loans from credit institutions | 889.00 | 836.00 | 782.00 | 727.00 | 670.23 |
| Non-current other liabilities | 263.00 | 142.00 | |||
| Non-current deferred tax liabilities | 99.00 | 102.00 | 56.77 | ||
| Non-current liabilities total | 1 152.00 | 978.00 | 881.00 | 829.00 | 727.00 |
| Current loans from credit institutions | 271.00 | 273.00 | 56.00 | 57.00 | 58.72 |
| Current trade creditors | 839.00 | 660.00 | 715.00 | 761.00 | 589.35 |
| Current owed to group member | 314.00 | 282.20 | |||
| Short-term deferred tax liabilities | 81.00 | 84.00 | 110.00 | ||
| Other non-interest bearing current liabilities | 782.00 | 734.00 | 720.00 | 739.00 | 535.24 |
| Current liabilities total | 1 973.00 | 1 751.00 | 1 601.00 | 1 871.00 | 1 465.51 |
| Balance sheet total (liabilities) | 6 386.00 | 6 402.00 | 6 386.00 | 5 526.00 | 5 051.03 |
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.