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
Frame and Work ApS — Credit Rating and Financial Key Figures
CVR number: 38614339
Birkedommervej 27, 2400 København NV
emil@frameandwork.com
www.frameandwork.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 444.43 | 3 835.66 | 3 585.20 | 3 976.59 | 4 064.03 |
| Employee benefit expenses | -2 155.81 | -2 652.95 | -3 204.94 | -3 726.03 | -3 457.06 |
| Total depreciation | -60.18 | -43.73 | -2.39 | ||
| EBIT | 1 228.45 | 1 138.98 | 377.87 | 250.56 | 606.97 |
| Other financial income | 0.49 | 1.50 | |||
| Other financial expenses | -28.36 | -9.49 | -11.88 | -5.00 | -3.28 |
| Pre-tax profit | 1 200.09 | 1 129.49 | 366.48 | 247.05 | 603.69 |
| Income taxes | - 272.03 | - 251.98 | -83.91 | -60.02 | - 134.50 |
| Net earnings | 928.06 | 877.51 | 282.57 | 187.03 | 469.18 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 46.12 | 2.39 | |||
| Tangible assets total | 46.12 | 2.39 | |||
| Investments total | 95.19 | 51.99 | 56.38 | 57.83 | 59.03 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 103.63 | 230.71 | 753.58 | 371.84 | 794.01 |
| Current other receivables | 10.54 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current deferred tax assets | 7.11 | 12.42 | 9.71 | 9.68 | 79.46 |
| Short term receivables total | 121.28 | 253.12 | 773.28 | 391.52 | 883.47 |
| Cash and bank deposits | 1 288.55 | 2 279.91 | 1 374.26 | 1 490.77 | 1 261.27 |
| Cash and cash equivalents | 1 288.55 | 2 279.91 | 1 374.26 | 1 490.77 | 1 261.27 |
| Balance sheet total (assets) | 1 551.14 | 2 587.42 | 2 203.93 | 1 940.13 | 2 203.77 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 88.23 | 88.23 | 88.23 | 88.23 | 100.00 |
| Share premium account | 316.76 | 316.76 | 316.76 | 316.76 | 423.88 |
| Shares repurchased | 300.00 | 350.00 | 350.00 | 350.00 | 480.00 |
| Retained earnings | - 738.55 | - 160.50 | 367.01 | 299.58 | 6.61 |
| Profit of the financial year | 928.06 | 877.51 | 282.57 | 187.03 | 469.18 |
| Shareholders equity total | 894.50 | 1 472.01 | 1 404.58 | 1 241.61 | 1 479.67 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.80 | 31.77 | 35.90 | 32.90 | 26.02 |
| Short-term deferred tax liabilities | 101.15 | 251.29 | 63.20 | 132.68 | |
| Other non-interest bearing current liabilities | 544.68 | 797.35 | 700.25 | 665.62 | 565.38 |
| Accruals and deferred income | 35.00 | ||||
| Current liabilities total | 656.63 | 1 115.41 | 799.35 | 698.52 | 724.09 |
| Balance sheet total (liabilities) | 1 551.14 | 2 587.42 | 2 203.93 | 1 940.13 | 2 203.77 |
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.