FB ADMINISTRATION & AGENTUR A/S — Credit Rating and Financial Key Figures
CVR number: 30576284
Ulkebøldam 1, Ulkebøl 6400 Sønderborg
tel: 74694490
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 377.00 | 320.00 | 286.00 | -1.00 | -13.92 |
| Employee benefit expenses | - 333.00 | - 441.00 | - 139.00 | ||
| Other operating expenses | -4.12 | ||||
| EBIT | 44.00 | - 121.00 | 147.00 | -1.00 | -18.04 |
| Other financial income | 59.00 | 34.00 | 33.00 | 36.00 | 60.00 |
| Other financial expenses | -1.00 | -1.00 | -3.00 | -4.00 | -16.11 |
| Pre-tax profit | 102.00 | -88.00 | 177.00 | 31.00 | 25.86 |
| Income taxes | -22.00 | 19.00 | -39.00 | -7.00 | -5.69 |
| Net earnings | 80.00 | -69.00 | 138.00 | 24.00 | 20.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.36 | ||||
| Current amounts owed by group member comp. | 797.00 | 850.00 | 925.00 | 985.60 | |
| Prepayments and accrued income | 200.00 | 1.00 | |||
| Current other receivables | 646.00 | 54.00 | 6.00 | 11.50 | |
| Current deferred tax assets | 20.00 | ||||
| Short term receivables total | 846.00 | 817.00 | 905.00 | 931.00 | 1 005.45 |
| Cash and bank deposits | 14.00 | 28.00 | 32.00 | 160.00 | 132.78 |
| Cash and cash equivalents | 14.00 | 28.00 | 32.00 | 160.00 | 132.78 |
| Balance sheet total (assets) | 860.00 | 845.00 | 937.00 | 1 091.00 | 1 138.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 159.00 | 239.00 | 170.00 | 308.00 | 331.71 |
| Profit of the financial year | 80.00 | -69.00 | 138.00 | 24.00 | 20.17 |
| Shareholders equity total | 739.00 | 670.00 | 808.00 | 832.00 | 851.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 32.00 | 19.00 | 18.50 | ||
| Current owed to group member | 202.00 | 231.54 | |||
| Short-term deferred tax liabilities | 39.00 | 7.00 | 5.69 | ||
| Other non-interest bearing current liabilities | 121.00 | 175.00 | 58.00 | 31.00 | 30.63 |
| Current liabilities total | 121.00 | 175.00 | 129.00 | 259.00 | 286.36 |
| Balance sheet total (liabilities) | 860.00 | 845.00 | 937.00 | 1 091.00 | 1 138.23 |
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.