BRDR FRIIS MALERFIRMA ApS — Credit Rating and Financial Key Figures
CVR number: 35651896
Kirkebroen 40, 2650 Hvidovre
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 621.00 | 2 477.00 | 1 612.00 | 1 545.00 | 1 219.99 |
| Employee benefit expenses | -3 013.00 | -2 246.00 | -1 244.00 | -1 348.00 | -1 010.51 |
| Total depreciation | -20.00 | -3.00 | -21.00 | -37.00 | |
| EBIT | 588.00 | 228.00 | 347.00 | 160.00 | 209.47 |
| Other financial income | 5.00 | 8.34 | |||
| Other financial expenses | -2.00 | -5.00 | -5.00 | -4.00 | -3.61 |
| Pre-tax profit | 586.00 | 223.00 | 347.00 | 156.00 | 214.20 |
| Income taxes | - 133.00 | -51.00 | -78.00 | -35.00 | -48.59 |
| Net earnings | 453.00 | 172.00 | 269.00 | 121.00 | 165.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 59.00 | 126.00 | 89.00 | ||
| Tangible assets total | 59.00 | 126.00 | 89.00 | ||
| Other receivables | 18.00 | 18.00 | 19.00 | 19.00 | 19.45 |
| Investments total | 18.00 | 18.00 | 19.00 | 19.00 | 19.45 |
| Long term receivables total | |||||
| Finished products/goods | 3.00 | 39.00 | 15.00 | 10.00 | 5.00 |
| Inventories total | 3.00 | 39.00 | 15.00 | 10.00 | 5.00 |
| Current trade debtors | 859.00 | 343.00 | 348.00 | 114.00 | 114.10 |
| Current amounts owed by group member comp. | 14.00 | 291.00 | 127.00 | 102.00 | 213.59 |
| Prepayments and accrued income | 1.00 | 1.00 | 5.00 | 5.42 | |
| Current other receivables | 445.00 | 161.00 | 77.00 | 92.00 | 202.62 |
| Short term receivables total | 1 319.00 | 796.00 | 557.00 | 308.00 | 535.73 |
| Cash and bank deposits | 733.00 | 397.00 | 208.00 | 386.00 | 234.44 |
| Cash and cash equivalents | 733.00 | 397.00 | 208.00 | 386.00 | 234.44 |
| Balance sheet total (assets) | 2 132.00 | 1 250.00 | 925.00 | 812.00 | 794.62 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 400.00 | 300.00 | 100.00 | 350.00 | |
| Retained earnings | 106.00 | 159.00 | 30.00 | 200.00 | -28.93 |
| Profit of the financial year | 453.00 | 172.00 | 269.00 | 121.00 | 165.61 |
| Shareholders equity total | 609.00 | 781.00 | 649.00 | 471.00 | 536.68 |
| Provisions | 3.00 | 1.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 72.00 | 34.00 | 32.04 | ||
| Current owed to participating | 1.00 | 1.00 | 1.00 | 1.00 | 0.80 |
| Short-term deferred tax liabilities | 133.00 | 51.00 | 75.00 | 38.00 | 50.02 |
| Other non-interest bearing current liabilities | 1 317.00 | 417.00 | 197.00 | 267.00 | 175.07 |
| Current liabilities total | 1 523.00 | 469.00 | 273.00 | 340.00 | 257.93 |
| Balance sheet total (liabilities) | 2 132.00 | 1 250.00 | 925.00 | 812.00 | 794.62 |
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.