FRANK STUDIO APS — Credit Rating and Financial Key Figures
CVR number: 33263694
Norsgade 10, 8000 Aarhus C
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 521.48 | 529.68 | 579.15 | 474.65 | 460.21 |
| Employee benefit expenses | - 475.89 | - 499.19 | - 477.99 | - 442.52 | - 442.39 |
| Total depreciation | -18.09 | -13.24 | -15.45 | -14.88 | -6.50 |
| EBIT | 27.50 | 17.25 | 85.71 | 17.25 | 11.32 |
| Other financial expenses | -0.16 | -0.59 | -2.75 | -1.57 | -0.01 |
| Pre-tax profit | 27.34 | 16.66 | 82.97 | 15.68 | 11.31 |
| Income taxes | -7.60 | -3.82 | -18.73 | -5.53 | -4.11 |
| Net earnings | 19.74 | 12.84 | 64.23 | 10.15 | 7.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.27 | 49.82 | 34.38 | 19.50 | 13.00 |
| Tangible assets total | 10.27 | 49.82 | 34.38 | 19.50 | 13.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 59.00 | 31.31 | 136.19 | 13.06 | |
| Current other receivables | 50.00 | 50.00 | 65.00 | 200.00 | |
| Current deferred tax assets | 0.03 | ||||
| Short term receivables total | 109.03 | 81.31 | 201.19 | 213.06 | |
| Cash and bank deposits | 5.21 | 77.40 | 219.14 | 49.97 | 5.62 |
| Cash and cash equivalents | 5.21 | 77.40 | 219.14 | 49.97 | 5.62 |
| Balance sheet total (assets) | 124.51 | 208.53 | 253.52 | 270.65 | 231.68 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -32.22 | -12.47 | 0.37 | 64.60 | 74.75 |
| Profit of the financial year | 19.74 | 12.84 | 64.23 | 10.15 | 7.20 |
| Shareholders equity total | 67.53 | 80.37 | 144.60 | 154.75 | 161.95 |
| Provisions | 1.22 | 0.95 | 3.46 | 7.57 | |
| Non-current liabilities total | |||||
| Current trade creditors | 11.05 | 7.55 | 49.00 | ||
| Short-term deferred tax liabilities | 9.36 | 8.14 | 21.75 | 24.77 | 1.78 |
| Other non-interest bearing current liabilities | 36.57 | 111.25 | 86.22 | 38.67 | 60.38 |
| Current liabilities total | 56.98 | 126.94 | 107.97 | 112.44 | 62.16 |
| Balance sheet total (liabilities) | 124.51 | 208.53 | 253.52 | 270.65 | 231.68 |
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.