FRAMIC EJENDOMME ApS — Credit Rating and Financial Key Figures
CVR number: 35030700
Geminivej 29-31, 2670 Greve
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 823.13 | 1 695.55 | 2 267.03 | 2 051.77 | 2 488.92 |
| Employee benefit expenses | - 754.76 | - 772.74 | - 712.85 | - 673.79 | - 730.38 |
| Total depreciation | - 369.48 | - 377.46 | - 373.07 | - 378.90 | - 226.69 |
| EBIT | 698.89 | 545.35 | 1 181.10 | 999.08 | 1 531.84 |
| Other financial income | 7.21 | 460.75 | 5.13 | 11.85 | 14.33 |
| Other financial expenses | - 474.94 | - 348.21 | - 442.19 | - 797.01 | - 722.08 |
| Pre-tax profit | 231.17 | 657.88 | 744.04 | 213.92 | 824.09 |
| Income taxes | 1.81 | - 410.53 | - 166.25 | -50.23 | - 183.43 |
| Net earnings | 232.97 | 247.35 | 577.80 | 163.69 | 640.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 22 345.30 | 24 140.04 | 23 821.72 | 23 497.22 | 23 480.98 |
| Machinery and equipment | 414.30 | 356.34 | 307.77 | 293.36 | 234.79 |
| Tangible assets total | 22 759.60 | 24 496.38 | 24 129.49 | 23 790.58 | 23 715.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 54.69 | 43.75 | 43.75 | 43.75 | 43.75 |
| Current amounts owed by group member comp. | 207.22 | 240.57 | 269.41 | 312.63 | 378.77 |
| Prepayments and accrued income | 59.90 | 49.26 | 34.45 | 33.87 | 34.82 |
| Current other receivables | 20.96 | 36.55 | 20.26 | 0.13 | |
| Short term receivables total | 321.81 | 354.54 | 384.16 | 410.51 | 457.48 |
| Cash and bank deposits | 2 215.87 | 168.71 | 390.73 | 127.74 | 150.38 |
| Cash and cash equivalents | 2 215.87 | 168.71 | 390.73 | 127.74 | 150.38 |
| Balance sheet total (assets) | 25 297.27 | 25 019.62 | 24 904.38 | 24 328.83 | 24 323.64 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 4 750.00 | 625.00 | 700.00 | ||
| Other reserves | -4 750.00 | - 625.00 | - 300.00 | ||
| Retained earnings | 5 781.58 | 4 514.55 | 11.90 | -35.30 | - 571.61 |
| Profit of the financial year | 232.97 | 247.35 | 577.80 | 163.69 | 640.67 |
| Shareholders equity total | 6 094.55 | 4 841.90 | 669.70 | 208.39 | 549.06 |
| Provisions | 3 340.65 | 3 666.20 | 3 670.59 | 3 674.31 | 3 719.20 |
| Capital loans | 4 573.65 | 4 991.74 | 5 116.53 | ||
| Non-current loans from credit institutions | 13 583.85 | 14 179.76 | 13 504.69 | 13 201.82 | 12 575.77 |
| Non-current liabilities total | 13 583.85 | 14 179.76 | 18 078.34 | 18 193.56 | 17 692.30 |
| Current loans from credit institutions | 757.76 | 813.70 | 810.04 | 556.86 | 581.02 |
| Advances received | 38.75 | 60.63 | 18.75 | 19.29 | |
| Current trade creditors | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Short-term deferred tax liabilities | 12.76 | 84.99 | 161.85 | 46.51 | 138.54 |
| Other non-interest bearing current liabilities | 1 459.95 | 1 363.46 | 1 486.10 | 1 620.91 | 1 634.51 |
| Current liabilities total | 2 278.22 | 2 331.77 | 2 485.75 | 2 252.57 | 2 363.08 |
| Balance sheet total (liabilities) | 25 297.27 | 25 019.62 | 24 904.38 | 24 328.83 | 24 323.64 |
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.