Fabrikk aps — Credit Rating and Financial Key Figures
CVR number: 39005131
Hunderupvej 61 A, 5000 Odense C
kasper@fabrek.dk
tel: 25514282
fabrek.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 150.58 | 1 765.67 | 697.56 | 109.53 |
| Employee benefit expenses | - 708.97 | -2 005.69 | -1 619.64 | - 377.86 |
| EBIT | 441.62 | - 240.01 | - 922.08 | - 268.34 |
| Other financial income | -1.26 | 0.20 | ||
| Other financial expenses | -2.99 | -26.39 | -49.09 | -34.61 |
| Pre-tax profit | 438.63 | - 267.66 | - 970.96 | - 302.95 |
| Income taxes | -99.55 | -3.78 | ||
| Net earnings | 339.08 | - 271.44 | - 970.96 | - 302.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 450.00 | 1 212.96 | 343.99 | 100.00 | |
| Inventories total | 450.00 | 1 212.96 | 343.99 | 100.00 | |
| Current other receivables | 60.13 | 111.98 | |||
| Current deferred tax assets | 8.05 | 24.00 | |||
| Short term receivables total | 60.13 | 120.03 | 24.00 | ||
| Cash and bank deposits | 31.97 | 273.97 | 25.61 | 6.51 | |
| Cash and cash equivalents | 31.97 | 273.97 | 25.61 | 6.51 | |
| Balance sheet total (assets) | 31.97 | 723.97 | 1 298.70 | 464.02 | 130.51 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -26.19 | -26.19 | 312.88 | 41.44 | - 929.53 |
| Profit of the financial year | 339.08 | - 271.44 | - 970.96 | - 302.95 | |
| Shareholders equity total | 23.81 | 362.88 | 91.44 | - 879.52 | -1 182.47 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 387.99 | 678.83 | |||
| Current trade creditors | 30.00 | 332.92 | 206.97 | 30.00 | |
| Short-term deferred tax liabilities | 99.55 | 105.68 | |||
| Other non-interest bearing current liabilities | 8.16 | 231.54 | 380.67 | 457.74 | 1 282.98 |
| Current liabilities total | 8.16 | 361.09 | 1 207.26 | 1 343.54 | 1 312.98 |
| Balance sheet total (liabilities) | 31.97 | 723.97 | 1 298.70 | 464.02 | 130.51 |
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.