Tænketanken Frej — Credit Rating and Financial Key Figures
CVR number: 37905739
Enghavevej 80, 2450 København SV
mlbt@taenk-frej.dk
tel: 20878875
www.taenk-frej.dk
Income statement (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | 2 706.88 | 4 047.37 | 5 775.11 |
External services | -1 436.09 | -1 310.06 | -1 383.63 |
Gross profit | 1 270.78 | 2 298.07 | 4 391.47 |
Employee benefit expenses | - 855.23 | -2 068.52 | -3 250.38 |
Other operating expenses | - 347.15 | - 339.55 | |
EBIT | 68.40 | - 110.01 | 1 141.09 |
Other financial expenses | -0.00 | ||
Pre-tax profit | 68.40 | - 110.01 | 1 141.09 |
Net earnings | 68.40 | - 110.01 | 1 141.09 |
Assets (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Non-current loans receivable | 27.00 | 27.00 | 27.00 |
Long term receivables total | 27.00 | 27.00 | 27.00 |
Inventories total | |||
Current trade debtors | 281.25 | 147.19 | 362.37 |
Current other receivables | 677.46 | 555.98 | |
Short term receivables total | 958.71 | 703.16 | 362.37 |
Cash and bank deposits | 1 121.65 | 525.01 | 2 710.39 |
Cash and cash equivalents | 1 121.65 | 525.01 | 2 710.39 |
Balance sheet total (assets) | 2 107.36 | 1 255.17 | 3 099.76 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Share capital | 311.19 | 264.06 | 1 405.15 |
Retained earnings | -68.40 | 110.01 | -1 141.09 |
Profit of the financial year | 68.40 | - 110.01 | 1 141.09 |
Shareholders equity total | 311.19 | 264.06 | 1 405.15 |
Non-current liabilities total | |||
Current trade creditors | 50.23 | 26.04 | 63.70 |
Current owed to participating | 679.41 | 260.44 | |
Current owed to group member | 550.15 | ||
Other non-interest bearing current liabilities | 1 066.52 | 965.07 | 820.31 |
Current liabilities total | 1 796.17 | 991.11 | 1 694.61 |
Balance sheet total (liabilities) | 2 107.36 | 1 255.17 | 3 099.76 |
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.