FRAME BY FRAME ApS — Credit Rating and Financial Key Figures
CVR number: 28310587
Glentevej 47, 2400 København NV
tel: 27292225
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 490.50 | 5 932.55 | 6 532.72 | 6 469.15 | 5 988.15 |
| Employee benefit expenses | -4 207.32 | -4 288.22 | -4 502.36 | -4 683.43 | -4 634.68 |
| Total depreciation | -19.97 | -36.26 | -20.69 | -16.29 | -9.52 |
| EBIT | 1 263.20 | 1 608.07 | 2 009.67 | 1 769.43 | 1 343.95 |
| Other financial income | 2.57 | 3.49 | |||
| Other financial expenses | -10.07 | -10.10 | -6.98 | -0.15 | -0.81 |
| Pre-tax profit | 1 253.13 | 1 597.97 | 2 002.68 | 1 771.84 | 1 346.63 |
| Income taxes | - 281.18 | - 356.86 | - 442.83 | - 395.28 | - 306.21 |
| Net earnings | 971.96 | 1 241.11 | 1 559.85 | 1 376.56 | 1 040.42 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8.80 | 4.40 | |||
| Machinery and equipment | 15.57 | 51.63 | 35.34 | 19.05 | 9.52 |
| Tangible assets total | 24.37 | 56.03 | 35.34 | 19.05 | 9.52 |
| Investments total | 101.56 | 101.56 | 101.56 | 108.84 | 113.09 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 729.66 | 1 735.71 | 509.60 | 917.25 | 1 435.23 |
| Current amounts owed by group member comp. | 6.01 | 154.00 | 322.94 | 81.60 | |
| Prepayments and accrued income | 26.49 | 13.69 | 0.06 | 23.24 | |
| Current other receivables | 672.62 | 138.11 | 20.00 | 116.07 | 0.05 |
| Current deferred tax assets | 14.87 | 13.57 | 10.92 | 9.83 | 8.42 |
| Short term receivables total | 2 443.63 | 1 893.40 | 708.21 | 1 366.15 | 1 548.54 |
| Cash and bank deposits | 1 335.49 | 936.39 | 1 917.19 | 1 324.28 | 781.48 |
| Cash and cash equivalents | 1 335.49 | 936.39 | 1 917.19 | 1 324.28 | 781.48 |
| Balance sheet total (assets) | 3 905.05 | 2 987.39 | 2 762.30 | 2 818.32 | 2 452.64 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 187.50 | 187.50 | 187.50 | 187.50 | 187.50 |
| Shares repurchased | 1 200.00 | 1 600.00 | 1 500.00 | 1 200.00 | 600.00 |
| Retained earnings | - 581.46 | -1 209.50 | -1 468.40 | -1 108.54 | - 331.98 |
| Profit of the financial year | 971.96 | 1 241.11 | 1 559.85 | 1 376.56 | 1 040.42 |
| Shareholders equity total | 1 778.00 | 1 819.10 | 1 778.96 | 1 655.52 | 1 495.93 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 10.12 | 8.34 | 11.82 | ||
| Current trade creditors | 262.78 | 54.88 | 60.33 | 19.46 | 43.52 |
| Current owed to group member | 0.01 | ||||
| Short-term deferred tax liabilities | 278.51 | 355.56 | 440.18 | 394.19 | 304.80 |
| Other non-interest bearing current liabilities | 1 585.75 | 757.84 | 472.71 | 740.81 | 596.56 |
| Current liabilities total | 2 127.05 | 1 168.28 | 983.35 | 1 162.81 | 956.70 |
| Balance sheet total (liabilities) | 3 905.05 | 2 987.39 | 2 762.30 | 2 818.32 | 2 452.64 |
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.