FM IT ApS — Credit Rating and Financial Key Figures
CVR number: 28331126
Råbroparken 40, Smørumnedre 2765 Smørum
fm@fm-it.dk
tel: 22547704
www.fm-it.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 637.92 | 503.40 | 1 050.33 | 1 053.61 | 905.44 |
| Employee benefit expenses | - 615.55 | - 553.95 | - 667.01 | - 692.56 | - 696.10 |
| EBIT | 22.37 | -50.54 | 383.32 | 361.05 | 209.35 |
| Other financial income | 684.42 | 516.83 | 546.22 | 10.10 | 0.01 |
| Other financial expenses | - 177.42 | - 394.22 | - 672.08 | - 605.83 | -28.80 |
| Pre-tax profit | 529.37 | 72.06 | 257.46 | - 234.68 | 180.55 |
| Income taxes | - 116.64 | 3.46 | -62.61 | ||
| Net earnings | 412.73 | 75.52 | 194.85 | - 234.68 | 180.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 42.19 | 62.81 | 45.00 | 133.83 | 197.81 |
| Prepayments and accrued income | 0.78 | ||||
| Current other receivables | 33.61 | 115.64 | 150.54 | 198.66 | |
| Current deferred tax assets | 105.38 | ||||
| Short term receivables total | 75.80 | 168.19 | 160.64 | 284.37 | 397.25 |
| Other current investments | 2 740.35 | 2 549.51 | 2 710.64 | 30.50 | 1.70 |
| Cash and bank deposits | 380.06 | 518.27 | 423.40 | 2 623.72 | 2 560.85 |
| Cash and cash equivalents | 3 120.41 | 3 067.78 | 3 134.05 | 2 654.22 | 2 562.55 |
| Balance sheet total (assets) | 3 196.21 | 3 235.96 | 3 294.69 | 2 938.59 | 2 959.80 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 2 432.38 | 2 732.11 | 2 693.23 | 2 770.28 | 2 413.60 |
| Profit of the financial year | 412.73 | 75.52 | 194.85 | - 234.68 | 180.55 |
| Shareholders equity total | 3 080.71 | 3 045.63 | 3 127.48 | 2 778.40 | 2 841.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Current owed to participating | 8.75 | ||||
| Other non-interest bearing current liabilities | 102.50 | 172.58 | 158.21 | 151.19 | 109.65 |
| Current liabilities total | 115.50 | 190.33 | 167.21 | 160.19 | 118.65 |
| Balance sheet total (liabilities) | 3 196.21 | 3 235.96 | 3 294.69 | 2 938.59 | 2 959.80 |
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.