FUPZ ApS — Credit Rating and Financial Key Figures
CVR number: 31275245
Holbergsgade 19, 1057 København K
fupz@mobilixnet.dk
tel: 26257610
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 593.84 | 3 385.55 | 3 206.57 | 2 445.17 | 1 860.76 |
| Employee benefit expenses | -1 372.12 | - 706.56 | -1 985.89 | - 897.12 | -2 627.56 |
| EBIT | 1 221.73 | 2 678.99 | 1 220.68 | 1 548.05 | - 766.80 |
| Other financial income | 1 158.49 | 547.74 | 1 136.16 | 0.40 | 693.49 |
| Other financial expenses | -4.35 | -6.62 | -8.59 | -1 437.66 | |
| Pre-tax profit | 2 375.87 | 3 220.10 | 2 348.25 | 110.80 | -73.31 |
| Income taxes | - 523.91 | - 721.78 | - 503.39 | -94.10 | 0.51 |
| Net earnings | 1 851.96 | 2 498.32 | 1 844.87 | 16.70 | -72.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other non-current investments | 12 045.18 | 8 520.11 | 8 785.30 | 7 354.65 | 6 617.44 |
| Investments total | 12 045.18 | 8 520.11 | 8 785.30 | 7 354.65 | 6 617.44 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 215.08 | 81.65 | 11.43 | 28.27 | 19.56 |
| Current other receivables | 4.91 | 94.21 | 181.42 | 130.85 | |
| Short term receivables total | 215.08 | 86.57 | 105.64 | 209.69 | 150.41 |
| Cash and bank deposits | 2 386.02 | 1 714.17 | 877.86 | 1 617.70 | 1 023.75 |
| Cash and cash equivalents | 2 386.02 | 1 714.17 | 877.86 | 1 617.70 | 1 023.75 |
| Balance sheet total (assets) | 14 646.29 | 10 320.84 | 9 768.81 | 9 182.05 | 7 791.60 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 1 363.00 | 114.40 | 117.80 | |
| Retained earnings | 11 304.10 | 4 955.14 | 6 228.70 | 7 924.88 | 7 442.40 |
| Profit of the financial year | 1 851.96 | 2 498.32 | 1 844.87 | 16.70 | -72.80 |
| Shareholders equity total | 13 391.66 | 8 941.46 | 8 312.97 | 8 184.37 | 7 494.60 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 1 254.63 | 1 379.38 | 1 455.84 | 997.67 | 297.00 |
| Current liabilities total | 1 254.63 | 1 379.38 | 1 455.84 | 997.67 | 297.00 |
| Balance sheet total (liabilities) | 14 646.29 | 10 320.84 | 9 768.81 | 9 182.05 | 7 791.60 |
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.