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
Frantz Bernt ApS — Credit Rating and Financial Key Figures
CVR number: 29849277
Spedalsø 67 C, 8700 Horsens
info@frantzbernt.com
tel: 41280338
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 190.80 | 1 359.88 | 837.40 | - 604.24 | 700.08 |
| Employee benefit expenses | - 460.48 | - 530.45 | - 600.04 | - 620.05 | - 630.18 |
| Other operating expenses | -8.92 | -82.55 | -11.25 | ||
| Total depreciation | -73.33 | -36.17 | -45.08 | -58.24 | -67.19 |
| EBIT | 656.99 | 793.26 | 183.36 | -1 365.09 | -8.54 |
| Other financial income | 45.70 | 2.83 | 3.66 | 2.52 | |
| Other financial expenses | -34.17 | -41.83 | -16.63 | -18.30 | -13.73 |
| Pre-tax profit | 668.53 | 754.26 | 170.39 | -1 380.87 | -22.26 |
| Income taxes | - 144.65 | - 166.33 | -47.50 | 303.79 | 4.43 |
| Net earnings | 523.88 | 587.93 | 122.88 | -1 077.08 | -17.83 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 137.58 | 110.06 | 259.44 | 248.06 | 190.31 |
| Machinery and equipment | 246.67 | 61.60 | 44.04 | 26.47 | 0.79 |
| Tangible assets total | 384.25 | 171.67 | 303.47 | 274.53 | 191.10 |
| Investments total | 50.00 | 41.37 | |||
| Long term receivables total | |||||
| Finished products/goods | 2 493.22 | 953.44 | 1 137.54 | 5 737.17 | 950.06 |
| Inventories total | 2 493.22 | 953.44 | 1 137.54 | 5 737.17 | 950.06 |
| Current trade debtors | 2 091.50 | 12.50 | 76.50 | ||
| Current amounts owed by group member comp. | 2 482.33 | 76.83 | 118.02 | 0.95 | |
| Prepayments and accrued income | 55.47 | 1.69 | 79.74 | 1.80 | 1.81 |
| Current other receivables | 56.54 | 83.00 | 58.39 | ||
| Current deferred tax assets | 280.27 | 279.42 | |||
| Short term receivables total | 4 629.30 | 135.07 | 293.27 | 340.46 | 358.67 |
| Cash and bank deposits | 0.99 | 4 361.28 | 3 757.85 | 3 022.62 | |
| Cash and cash equivalents | 0.99 | 4 361.28 | 3 757.85 | 3 022.62 | |
| Balance sheet total (assets) | 7 507.76 | 5 671.46 | 5 533.49 | 6 352.17 | 4 522.45 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 4 047.79 | 4 571.66 | 5 159.60 | 5 282.48 | 4 205.40 |
| Profit of the financial year | 523.88 | 587.93 | 122.88 | -1 077.08 | -17.83 |
| Shareholders equity total | 4 696.66 | 5 284.60 | 5 407.48 | 4 330.40 | 4 312.57 |
| Provisions | 35.53 | 24.01 | 23.53 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 802.88 | 795.08 | |||
| Current trade creditors | 262.35 | 23.17 | 27.77 | 48.52 | 23.39 |
| Current owed to participating | 1 427.75 | 139.13 | 18.32 | 13.62 | 8.89 |
| Current owed to group member | 1 147.04 | ||||
| Short-term deferred tax liabilities | 120.71 | 177.85 | 47.98 | ||
| Other non-interest bearing current liabilities | 161.87 | 22.71 | 8.41 | 17.51 | 177.59 |
| Current liabilities total | 2 775.57 | 362.86 | 102.49 | 2 021.77 | 209.88 |
| Balance sheet total (liabilities) | 7 507.76 | 5 671.46 | 5 533.49 | 6 352.17 | 4 522.45 |
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.