FremantleMedia Danmark A/S — Credit Rating and Financial Key Figures
CVR number: 28296819
Bispevej 29, 2400 København NV
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 82 023.00 | 78 681.00 | 60 052.00 | 44 800.00 | 110 062.00 |
| Employee benefit expenses | -40 346.00 | -92 512.00 | |||
| Total depreciation | -11.00 | -1 276.00 | |||
| EBIT | 21 444.00 | 15 050.00 | 8 491.00 | 4 443.00 | 16 274.00 |
| Other financial income | 2 391.00 | 1 332.00 | |||
| Other financial expenses | -16.00 | - 534.00 | |||
| Pre-tax profit | 16 525.00 | 11 488.00 | 6 629.00 | 6 818.00 | 17 072.00 |
| Income taxes | -1 507.00 | -3 067.00 | |||
| Net earnings | 16 525.00 | 11 488.00 | 6 629.00 | 5 311.00 | 14 005.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 543.00 | 2 922.00 | |||
| Tangible assets total | 543.00 | 2 922.00 | |||
| Holdings in group member companies | 10 860.00 | ||||
| Investments total | 95 674.00 | 130 480.00 | 134 893.00 | 10 860.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 42 280.00 | 34 947.00 | |||
| Current amounts owed by group member comp. | 86 806.00 | 53 960.00 | |||
| Prepayments and accrued income | 149.00 | 351.00 | |||
| Current other receivables | 25 937.00 | 11 521.00 | |||
| Current deferred tax assets | 98.00 | 390.00 | |||
| Short term receivables total | 155 270.00 | 101 169.00 | |||
| Cash and bank deposits | 7.00 | 6 514.00 | |||
| Cash and cash equivalents | 7.00 | 6 514.00 | |||
| Balance sheet total (assets) | 95 674.00 | 130 480.00 | 134 893.00 | 166 680.00 | 110 605.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 77 834.00 | 89 322.00 | 95 951.00 | 2 000.00 | 2 000.00 |
| Shares repurchased | 40 000.00 | ||||
| Retained earnings | -16 525.00 | -11 488.00 | -6 629.00 | 53 951.00 | 49 888.00 |
| Profit of the financial year | 16 525.00 | 11 488.00 | 6 629.00 | 5 311.00 | 14 005.00 |
| Shareholders equity total | 77 834.00 | 89 322.00 | 95 951.00 | 101 262.00 | 65 893.00 |
| Non-current liabilities total | |||||
| Current trade creditors | 20 657.00 | 8 502.00 | |||
| Current owed to group member | 1 876.00 | 1 151.00 | |||
| Short-term deferred tax liabilities | 784.00 | 2 092.00 | |||
| Other non-interest bearing current liabilities | 7 306.00 | 9 062.00 | |||
| Accruals and deferred income | 34 795.00 | 23 905.00 | |||
| Current liabilities total | 65 418.00 | 44 712.00 | |||
| Balance sheet total (liabilities) | 77 834.00 | 89 322.00 | 95 951.00 | 166 680.00 | 110 605.00 |
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.