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
FRAME BY FRAME ApS — Credit Rating and Financial Key Figures
CVR number: 28310587
Glentevej 47, 2400 København NV
tel: 27292225
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 932.55 | 6 532.72 | 6 469.15 | 5 725.02 | 3 720.70 |
| Employee benefit expenses | -4 288.22 | -4 502.36 | -4 683.43 | -4 371.54 | -3 826.08 |
| Total depreciation | -36.26 | -20.69 | -16.29 | -9.52 | -9.52 |
| EBIT | 1 608.07 | 2 009.67 | 1 769.43 | 1 343.95 | - 114.91 |
| Other financial income | 2.57 | 3.49 | 0.44 | ||
| Other financial expenses | -10.10 | -6.98 | -0.15 | -0.81 | -6.48 |
| Pre-tax profit | 1 597.97 | 2 002.68 | 1 771.84 | 1 346.63 | - 120.96 |
| Income taxes | - 356.86 | - 442.83 | - 395.28 | - 306.21 | -0.53 |
| Net earnings | 1 241.11 | 1 559.85 | 1 376.56 | 1 040.42 | - 121.49 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4.40 | ||||
| Machinery and equipment | 51.63 | 35.34 | 19.05 | 9.52 | |
| Tangible assets total | 56.03 | 35.34 | 19.05 | 9.52 | |
| Investments total | 101.56 | 101.56 | 108.84 | 113.09 | 114.60 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 735.71 | 509.60 | 917.25 | 1 435.23 | 805.86 |
| Current amounts owed by group member comp. | 6.01 | 154.00 | 322.94 | 81.60 | |
| Prepayments and accrued income | 13.69 | 0.06 | 23.24 | ||
| Current other receivables | 138.11 | 20.00 | 116.07 | 0.05 | 15.55 |
| Current deferred tax assets | 13.57 | 10.92 | 9.83 | 8.42 | 7.89 |
| Short term receivables total | 1 893.40 | 708.21 | 1 366.15 | 1 548.54 | 829.29 |
| Cash and bank deposits | 936.39 | 1 917.19 | 1 324.28 | 781.48 | 745.29 |
| Cash and cash equivalents | 936.39 | 1 917.19 | 1 324.28 | 781.48 | 745.29 |
| Balance sheet total (assets) | 2 987.39 | 2 762.30 | 2 818.32 | 2 452.64 | 1 689.19 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 187.50 | 187.50 | 187.50 | 187.50 | 187.50 |
| Shares repurchased | 1 600.00 | 1 500.00 | 1 200.00 | 600.00 | |
| Retained earnings | -1 209.50 | -1 468.40 | -1 108.54 | - 331.98 | 708.44 |
| Profit of the financial year | 1 241.11 | 1 559.85 | 1 376.56 | 1 040.42 | - 121.49 |
| Shareholders equity total | 1 819.10 | 1 778.96 | 1 655.52 | 1 495.93 | 774.44 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 10.12 | 8.34 | 11.82 | 3.04 | |
| Current trade creditors | 54.88 | 60.33 | 19.46 | 43.52 | 11.13 |
| Current owed to group member | 344.82 | ||||
| Short-term deferred tax liabilities | 355.56 | 440.18 | 394.19 | 304.80 | |
| Other non-interest bearing current liabilities | 757.84 | 472.71 | 740.81 | 596.56 | 555.76 |
| Current liabilities total | 1 168.28 | 983.35 | 1 162.81 | 956.70 | 914.75 |
| Balance sheet total (liabilities) | 2 987.39 | 2 762.30 | 2 818.32 | 2 452.64 | 1 689.19 |
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.