ERIK FRANDSEN AUTOMOBILER ApS — Credit Rating and Financial Key Figures
CVR number: 32087450
Randersvej 53, 8800 Viborg
erikfrandsen@mail.dk
tel: 86672495
https://www.erikfrandsen.dk/
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 210.50 | 2 295.89 | 2 574.05 | 3 339.53 | 3 634.44 |
| Employee benefit expenses | -1 828.84 | -2 106.02 | -2 306.79 | -2 635.93 | -2 979.81 |
| Total depreciation | -7.87 | -26.69 | -56.80 | -56.80 | -71.49 |
| EBIT | 373.79 | 163.18 | 210.45 | 646.79 | 583.14 |
| Other financial income | 79.00 | 63.07 | 53.85 | 54.87 | 76.64 |
| Other financial expenses | -12.18 | -12.41 | -14.04 | -5.17 | -14.21 |
| Pre-tax profit | 440.61 | 213.84 | 250.26 | 696.49 | 645.57 |
| Income taxes | -97.33 | -38.50 | -55.81 | - 152.19 | - 181.68 |
| Net earnings | 343.28 | 175.33 | 194.45 | 544.30 | 463.89 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19.63 | 233.57 | 271.66 | 214.86 | 229.12 |
| Tangible assets total | 19.63 | 233.57 | 271.66 | 214.86 | 229.12 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 29.11 | 28.08 | 16.38 | 46.04 | 40.95 |
| Finished products/goods | 575.60 | 769.97 | 714.20 | ||
| Advance payments | 105.00 | ||||
| Inventories total | 134.11 | 28.08 | 591.98 | 816.01 | 755.15 |
| Current trade debtors | 428.34 | 566.10 | 435.84 | 530.19 | 488.69 |
| Current amounts owed by group member comp. | 2 006.95 | 2 259.05 | 1 312.75 | 1 772.12 | 2 911.99 |
| Prepayments and accrued income | 10.55 | 3.87 | 7.61 | 51.66 | 15.53 |
| Current other receivables | 17.43 | 45.52 | 47.95 | ||
| Current deferred tax assets | 27.00 | 22.00 | 15.50 | 12.80 | 9.60 |
| Short term receivables total | 2 472.84 | 2 851.02 | 1 789.13 | 2 412.28 | 3 473.77 |
| Cash and bank deposits | 92.81 | 8.95 | 20.68 | 532.75 | 18.45 |
| Cash and cash equivalents | 92.81 | 8.95 | 20.68 | 532.75 | 18.45 |
| Balance sheet total (assets) | 2 719.40 | 3 121.62 | 2 673.45 | 3 975.90 | 4 476.48 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 490.00 | ||||
| Retained earnings | 1 193.32 | 1 536.59 | 1 711.93 | 1 906.38 | 960.67 |
| Profit of the financial year | 343.28 | 175.33 | 194.45 | 544.30 | 463.89 |
| Shareholders equity total | 1 661.59 | 1 836.93 | 2 031.38 | 2 575.67 | 3 039.56 |
| Non-current other liabilities | 24.49 | 116.91 | |||
| Non-current liabilities total | 24.49 | 116.91 | |||
| Current loans from credit institutions | 3.80 | ||||
| Advances received | 16.44 | ||||
| Current trade creditors | 249.32 | 157.78 | 150.98 | 243.62 | 156.30 |
| Current owed to group member | 24.46 | 521.49 | 654.63 | ||
| Other non-interest bearing current liabilities | 759.54 | 1 006.20 | 491.09 | 618.68 | 625.99 |
| Current liabilities total | 1 033.32 | 1 167.79 | 642.07 | 1 400.23 | 1 436.92 |
| Balance sheet total (liabilities) | 2 719.40 | 3 121.62 | 2 673.45 | 3 975.90 | 4 476.48 |
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.