Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
FABRIKA A/S — Credit Rating and Financial Key Figures
CVR number: 34903581
Normansvej 1, 8920 Randers NV
df@fabrika.de
tel: 22927612
www.fabrika.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 298.89 | 13 717.00 | 14 264.70 | 13 767.43 | 11 910.26 |
| Employee benefit expenses | -8 060.86 | -9 994.00 | -10 395.92 | -10 917.62 | -12 388.38 |
| Other operating expenses | -41.85 | ||||
| Total depreciation | - 157.44 | - 123.00 | - 154.17 | - 161.46 | - 184.67 |
| EBIT | 5 038.73 | 3 600.00 | 3 714.62 | 2 688.35 | - 662.78 |
| Other financial income | 24.44 | 210.00 | 116.80 | 80.60 | 12.18 |
| Other financial expenses | - 221.02 | -39.00 | -65.39 | -51.10 | - 133.10 |
| Net income from associates (fin.) | 20.49 | -65.00 | -29.40 | ||
| Pre-tax profit | 4 862.65 | 3 706.00 | 3 736.62 | 2 717.84 | - 783.70 |
| Income taxes | -1 074.16 | - 881.00 | - 843.64 | - 616.11 | 156.13 |
| Net earnings | 3 788.49 | 2 825.00 | 2 892.98 | 2 101.72 | - 627.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 463.79 | 739.00 | 601.22 | 563.54 | 378.88 |
| Tangible assets total | 463.79 | 739.00 | 601.22 | 563.54 | 378.88 |
| Holdings in group member companies | 735.71 | 774.00 | |||
| Investments total | 906.43 | 996.00 | 101.40 | 101.40 | 101.40 |
| Long term receivables total | |||||
| Finished products/goods | 3 129.59 | 8 001.00 | 8 298.46 | 5 299.87 | 6 309.57 |
| Advance payments | 853.30 | 462.00 | 126.78 | 11.91 | |
| Inventories total | 3 982.89 | 8 463.00 | 8 298.46 | 5 426.65 | 6 321.47 |
| Current trade debtors | 13 559.71 | 11 797.00 | 15 037.60 | 10 922.68 | 5 515.37 |
| Current amounts owed by group member comp. | 836.55 | 1 897.21 | |||
| Prepayments and accrued income | 135.14 | 140.00 | 174.49 | 114.33 | 76.38 |
| Current other receivables | 12.97 | 612.00 | 3.15 | 255.16 | 30.37 |
| Current deferred tax assets | 115.17 | 170.00 | 42.61 | 41.91 | 334.04 |
| Short term receivables total | 14 659.55 | 12 719.00 | 17 155.06 | 11 334.08 | 5 956.16 |
| Cash and bank deposits | 1 812.70 | 2 719.00 | 4 524.27 | 3 992.18 | 1 793.19 |
| Cash and cash equivalents | 1 812.70 | 2 719.00 | 4 524.27 | 3 992.18 | 1 793.19 |
| Balance sheet total (assets) | 21 825.35 | 25 636.00 | 30 680.40 | 21 417.85 | 14 551.10 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 300.00 | 2 000.00 | 3 150.00 | 1 500.00 | |
| Other reserves | 421.48 | 357.00 | -3 150.00 | -1 500.00 | |
| Retained earnings | 1 395.33 | 5 249.00 | 6 430.42 | 6 173.40 | 6 775.13 |
| Profit of the financial year | 3 788.49 | 2 825.00 | 2 892.98 | 2 101.72 | - 627.57 |
| Shareholders equity total | 7 405.30 | 8 931.00 | 11 823.41 | 8 775.13 | 6 647.56 |
| Provisions | 400.00 | 800.00 | 290.00 | 282.50 | 100.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 294.35 | 1 339.00 | |||
| Advances received | 512.16 | 806.00 | 839.59 | 123.26 | 3.95 |
| Current trade creditors | 11 293.17 | 12 470.00 | 16 172.90 | 11 225.06 | 5 908.40 |
| Current owed to group member | 251.08 | ||||
| Short-term deferred tax liabilities | 1 169.56 | 935.00 | 549.10 | 615.41 | |
| Other non-interest bearing current liabilities | 499.74 | 355.00 | 1 005.41 | 396.50 | 1 891.19 |
| Current liabilities total | 14 020.05 | 15 905.00 | 18 566.99 | 12 360.23 | 7 803.53 |
| Balance sheet total (liabilities) | 21 825.35 | 25 636.00 | 30 680.40 | 21 417.85 | 14 551.10 |
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.