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
FRANKLY JUICE A/S — Credit Rating and Financial Key Figures
CVR number: 32349811
Midtager 39, 2605 Brøndby
frankly@franklyjuice.dk
tel: 53538551
www.franklyjuice.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 373.24 | 5 654.09 | 10 627.07 | 11 901.35 | 18 474.39 |
| Employee benefit expenses | -4 875.18 | -7 082.59 | -8 686.73 | -12 793.47 | -13 159.38 |
| Total depreciation | - 428.19 | - 361.04 | - 736.05 | -1 100.84 | -1 357.25 |
| EBIT | 1 069.88 | -1 789.54 | 1 204.30 | -1 992.96 | 3 957.76 |
| Other financial income | 9.22 | 21.48 | 7.61 | 27.69 | 9.98 |
| Other financial expenses | - 509.00 | - 538.81 | -1 069.68 | -1 076.26 | -1 041.36 |
| Pre-tax profit | 570.10 | -2 306.86 | 142.23 | -3 041.54 | 2 926.38 |
| Income taxes | 555.00 | - 950.00 | 200.00 | 380.00 | 1 726.26 |
| Net earnings | 1 125.10 | -3 256.86 | 342.23 | -2 661.54 | 4 652.64 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 146.67 | 122.22 | 174.77 | 150.33 | 174.38 |
| Intangible assets total | 146.67 | 122.22 | 174.77 | 150.33 | 174.38 |
| Machinery and equipment | 918.09 | 312.90 | 7 239.56 | 9 167.95 | 8 570.85 |
| Tangible assets total | 918.09 | 312.90 | 7 239.56 | 9 167.95 | 8 570.85 |
| Investments total | 216.27 | 912.15 | 930.75 | 940.84 | 1 228.17 |
| Long term receivables total | |||||
| Raw materials and consumables | 1 796.35 | 2 028.29 | 2 124.13 | 2 379.53 | 2 679.36 |
| Inventories total | 1 796.35 | 2 028.29 | 2 124.13 | 2 379.53 | 2 679.36 |
| Current trade debtors | 3 484.96 | 4 209.91 | 4 329.91 | 5 770.87 | 5 905.57 |
| Prepayments and accrued income | 50.12 | 151.68 | 218.62 | 261.12 | 41.77 |
| Current other receivables | 306.25 | 278.89 | 9.57 | 1 420.82 | |
| Current deferred tax assets | 1 450.00 | 500.00 | 700.00 | 1 080.00 | 1 688.84 |
| Short term receivables total | 5 291.32 | 5 140.47 | 5 258.09 | 7 111.98 | 9 057.00 |
| Cash and bank deposits | 1 533.38 | 64.60 | 728.50 | 2 333.15 | |
| Cash and cash equivalents | 1 533.38 | 64.60 | 728.50 | 2 333.15 | |
| Balance sheet total (assets) | 9 902.07 | 8 516.03 | 15 791.91 | 20 479.12 | 24 042.91 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 624.22 | 1 624.22 | 1 713.83 | 1 713.83 | 1 773.33 |
| Other reserves | 114.40 | 95.33 | 136.32 | 117.26 | 136.02 |
| Retained earnings | -5 124.36 | -3 980.19 | -6 113.05 | -5 751.76 | -7 658.56 |
| Profit of the financial year | 1 125.10 | -3 256.86 | 342.23 | -2 661.54 | 4 652.64 |
| Shareholders equity total | -2 260.64 | -5 517.51 | -3 920.67 | -6 582.21 | -1 096.56 |
| Non-current loans from credit institutions | 3 952.93 | ||||
| Non-current leasing loans | 6 898.05 | 7 488.83 | |||
| Non-current owed to group member | 6 735.54 | 7 075.89 | 7 434.60 | 6 411.37 | |
| Non-current deferred tax liabilities | 2 178.33 | ||||
| Non-current liabilities total | 3 952.93 | 6 735.54 | 13 973.94 | 14 923.43 | 8 589.70 |
| Current loans from credit institutions | 1 405.17 | 625.32 | 1 031.95 | 2 417.36 | 7 894.64 |
| Current trade creditors | 4 437.81 | 4 564.39 | 2 917.90 | 7 236.83 | 6 553.27 |
| Other non-interest bearing current liabilities | 2 366.80 | 2 108.29 | 1 788.79 | 2 483.71 | 2 101.86 |
| Current liabilities total | 8 209.78 | 7 298.00 | 5 738.64 | 12 137.90 | 16 549.77 |
| Balance sheet total (liabilities) | 9 902.07 | 8 516.03 | 15 791.91 | 20 479.12 | 24 042.91 |
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.