INTER FRIM ApS
CVR number: 26449634
Tingstenen 12, Reerslev 2640 Hedehusene
kvaerno@post12.tele.dk
tel: 40152575
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 558.07 | 580.45 | |||
| Change in finished goods inventory | -17.00 | ||||
| Costs of manufacturing | -9.50 | -2.06 | |||
| External services | -60.71 | -69.37 | |||
| Gross profit | 487.87 | 492.01 | 477.39 | 488.93 | 518.16 |
| Employee benefit expenses | - 499.03 | - 491.31 | - 491.52 | - 491.74 | - 455.65 |
| EBIT | -11.16 | 0.70 | -14.13 | -2.81 | 62.51 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -0.34 | -0.68 | -0.89 | -0.75 | -0.95 |
| Pre-tax profit | -11.50 | 0.02 | -15.02 | -3.56 | 61.60 |
| Income taxes | -0.77 | 0.77 | -12.32 | ||
| Net earnings | -11.50 | -0.75 | -15.02 | -2.79 | 49.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 0.50 | 0.50 | 0.50 | ||
| Investments total | 0.50 | 0.50 | 0.50 | ||
| Long term receivables total | |||||
| Finished products/goods | 163.10 | 146.10 | 146.10 | 146.10 | 136.20 |
| Inventories total | 163.10 | 146.10 | 146.10 | 146.10 | 136.20 |
| Current trade debtors | 46.06 | 52.67 | 45.39 | 61.65 | 50.43 |
| Current amounts owed by group member comp. | 19.39 | 19.39 | 19.39 | 19.66 | 20.79 |
| Short term receivables total | 65.45 | 72.06 | 64.78 | 81.32 | 71.22 |
| Cash and bank deposits | 79.27 | 130.15 | 79.07 | 70.74 | 173.97 |
| Cash and cash equivalents | 79.27 | 130.15 | 79.07 | 70.74 | 173.97 |
| Balance sheet total (assets) | 307.83 | 348.31 | 290.46 | 298.66 | 381.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 119.76 | 108.26 | 107.51 | 92.48 | 89.69 |
| Profit of the financial year | -11.50 | -0.75 | -15.02 | -2.79 | 49.28 |
| Shareholders equity total | 233.26 | 232.51 | 217.48 | 214.69 | 263.97 |
| Non-current liabilities total | |||||
| Current owed to participating | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
| Short-term deferred tax liabilities | 0.77 | 13.27 | |||
| Other non-interest bearing current liabilities | 73.72 | 114.95 | 71.36 | 83.12 | 103.79 |
| Current liabilities total | 74.57 | 115.80 | 72.97 | 83.97 | 117.91 |
| Balance sheet total (liabilities) | 307.83 | 348.31 | 290.46 | 298.66 | 381.88 |
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.