FR FORSIKRINGSSERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 33866496
Nytorv 3, 1450 København K
hc@frforsikringsservice.dk
tel: 70270314
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 555.49 | 548.66 | 1 042.90 | 1 483.62 | -15.57 |
| Employee benefit expenses | - 352.70 | - 538.27 | - 270.64 | ||
| Other operating expenses | -18.40 | ||||
| EBIT | 184.40 | 10.39 | 772.26 | 1 483.62 | -15.57 |
| Other financial income | 9.34 | 8.03 | |||
| Other financial expenses | -1.80 | -3.73 | -6.81 | -3.73 | -0.92 |
| Pre-tax profit | 182.60 | 6.67 | 765.45 | 1 489.23 | -8.46 |
| Income taxes | -40.16 | -1.63 | - 168.56 | - 327.73 | |
| Net earnings | 142.44 | 5.04 | 596.89 | 1 161.50 | -8.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 112.28 | 53.59 | 171.90 | 153.62 | |
| Prepayments and accrued income | 8.67 | 11.29 | 9.27 | ||
| Current other receivables | 9.22 | 13.41 | 0.77 | ||
| Short term receivables total | 120.95 | 62.80 | 185.31 | 165.69 | 9.27 |
| Cash and bank deposits | 412.91 | 431.63 | 1 105.62 | 1 651.33 | 72.27 |
| Cash and cash equivalents | 412.91 | 431.63 | 1 105.62 | 1 651.33 | 72.27 |
| Balance sheet total (assets) | 533.86 | 494.43 | 1 290.93 | 1 817.02 | 81.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 640.00 | 1 169.54 | |||
| Retained earnings | -96.32 | 46.12 | - 588.85 | -1 161.50 | |
| Profit of the financial year | 142.44 | 5.04 | 596.89 | 1 161.50 | -8.46 |
| Shareholders equity total | 126.12 | 131.15 | 728.04 | 1 249.54 | 71.54 |
| Provisions | - 327.73 | ||||
| Non-current deferred tax liabilities | 168.56 | 327.73 | |||
| Non-current liabilities total | 168.56 | 327.73 | |||
| Current trade creditors | 16.88 | 16.88 | 23.82 | 12.50 | 10.00 |
| Current owed to participating | 0.01 | 0.01 | 0.01 | 0.01 | |
| Current owed to group member | 286.70 | 1.63 | |||
| Short-term deferred tax liabilities | 664.86 | ||||
| Other non-interest bearing current liabilities | 104.15 | 104.32 | 49.37 | - 109.90 | |
| Accruals and deferred income | 240.44 | 321.12 | |||
| Current liabilities total | 407.75 | 363.28 | 394.32 | 567.48 | 10.00 |
| Balance sheet total (liabilities) | 533.86 | 494.43 | 1 290.93 | 1 817.02 | 81.54 |
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.