Frolich Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 37118176
Viborggade 47, 2100 København Ø
olavfrolich@hotmail.com
tel: 40819493
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 280.17 | 344.59 | -5.14 | 20.54 | -9.35 |
| Employee benefit expenses | - 462.22 | - 169.48 | -1.86 | ||
| EBIT | - 182.05 | 175.11 | -7.00 | 20.54 | -9.35 |
| Other financial income | 32.66 | 120.74 | 40.19 | ||
| Other financial expenses | -34.93 | ||||
| Pre-tax profit | - 182.05 | 207.76 | 113.73 | -14.40 | 30.84 |
| Income taxes | 40.04 | -45.72 | -25.01 | 3.02 | -6.78 |
| Net earnings | - 142.01 | 162.05 | 88.72 | -11.38 | 24.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 200.00 | 75.00 | -34.47 | 2.35 | |
| Current deferred tax assets | 102.04 | 56.32 | 31.71 | 68.95 | 33.69 |
| Short term receivables total | 302.04 | 131.32 | 31.71 | 34.47 | 36.05 |
| Other current investments | 229.25 | 422.19 | 342.76 | 363.88 | |
| Cash and bank deposits | 61.16 | 105.32 | 5.25 | 0.30 | |
| Cash and cash equivalents | 61.16 | 334.56 | 427.44 | 343.05 | 363.88 |
| Balance sheet total (assets) | 363.20 | 465.88 | 459.16 | 377.53 | 399.93 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 40.00 | 40.00 | |||
| Retained earnings | 1.21 | - 196.10 | -34.05 | 54.67 | 43.29 |
| Profit of the financial year | - 142.01 | 162.05 | 88.72 | -11.38 | 24.06 |
| Shareholders equity total | - 100.80 | 5.95 | 94.67 | 83.29 | 107.35 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.11 | ||||
| Current owed to participating | 1.43 | 7.42 | |||
| Current owed to group member | 286.45 | 283.95 | 283.95 | 281.04 | 279.04 |
| Other non-interest bearing current liabilities | 177.55 | 175.99 | 80.54 | 11.77 | 6.00 |
| Current liabilities total | 464.00 | 459.94 | 364.49 | 294.24 | 292.58 |
| Balance sheet total (liabilities) | 363.20 | 465.88 | 459.16 | 377.53 | 399.93 |
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.