Frøsig Byg ApS — Credit Rating and Financial Key Figures
CVR number: 38438484
Rosenhøj 5, 3660 Stenløse
post@frosigbyg.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 502.72 | 523.06 | 700.92 | 800.15 | 771.83 |
| Employee benefit expenses | - 407.88 | - 400.63 | - 657.91 | - 691.73 | - 666.90 |
| Total depreciation | -24.33 | -11.67 | |||
| EBIT | 70.51 | 110.77 | 43.00 | 108.43 | 104.93 |
| Other financial income | 0.00 | 0.43 | |||
| Other financial expenses | -0.68 | -0.34 | -2.21 | -2.38 | -4.43 |
| Pre-tax profit | 69.83 | 110.43 | 40.79 | 106.05 | 100.93 |
| Income taxes | -15.63 | -24.77 | -10.06 | -23.52 | -24.86 |
| Net earnings | 54.21 | 85.66 | 30.73 | 82.53 | 76.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.67 | ||||
| Tangible assets total | 11.67 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 10.93 | 10.93 | 4.00 | 4.00 | |
| Inventories total | 10.93 | 10.93 | 4.00 | 4.00 | |
| Current trade debtors | 94.97 | 230.24 | 62.94 | 73.13 | 344.33 |
| Prepayments and accrued income | 7.93 | 5.02 | 7.68 | 6.70 | 12.80 |
| Current other receivables | 10.35 | 22.09 | |||
| Current deferred tax assets | 17.03 | 7.86 | 5.89 | ||
| Short term receivables total | 119.94 | 243.12 | 76.52 | 90.18 | 379.22 |
| Cash and bank deposits | 129.58 | 226.19 | 278.46 | 413.48 | 399.01 |
| Cash and cash equivalents | 129.58 | 226.19 | 278.46 | 413.48 | 399.01 |
| Balance sheet total (assets) | 261.18 | 480.23 | 365.90 | 507.66 | 782.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -56.45 | -2.23 | 83.43 | 114.16 | 196.69 |
| Profit of the financial year | 54.21 | 85.66 | 30.73 | 82.53 | 76.07 |
| Shareholders equity total | 77.77 | 163.43 | 194.16 | 276.69 | 352.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 79.38 | 103.31 | 23.19 | 67.29 | 164.22 |
| Short-term deferred tax liabilities | 14.59 | 23.69 | 16.62 | 38.48 | |
| Other non-interest bearing current liabilities | 104.04 | 198.90 | 124.87 | 147.05 | 226.76 |
| Current liabilities total | 183.42 | 316.80 | 171.75 | 230.97 | 429.47 |
| Balance sheet total (liabilities) | 261.18 | 480.23 | 365.90 | 507.66 | 782.23 |
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.