frameo A/S — Credit Rating and Financial Key Figures
CVR number: 37206113
Daugbjergvej 26 B, 8000 Aarhus C
contact@frameo.com
tel: 40187372
frameo.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 817.25 | 23 284.38 | 24 286.16 | 64 729.68 | 106 868.02 |
| Employee benefit expenses | -3 334.22 | -9 803.12 | -13 433.05 | -14 339.43 | -23 526.66 |
| Total depreciation | -1 686.17 | -1 321.74 | -2 264.13 | -3 038.74 | -4 208.65 |
| EBIT | 11 796.85 | 12 159.52 | 8 588.99 | 47 351.51 | 79 132.71 |
| Other financial income | 518.94 | 1 556.29 | |||
| Other financial expenses | - 223.20 | - 234.23 | - 150.34 | - 197.58 | - 675.24 |
| Pre-tax profit | 11 573.65 | 11 925.29 | 8 438.65 | 47 672.86 | 80 013.76 |
| Income taxes | -2 474.16 | -2 420.24 | -1 613.74 | -10 453.36 | -17 647.29 |
| Net earnings | 9 099.49 | 9 505.05 | 6 824.91 | 37 219.50 | 62 366.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 2 926.96 | 5 260.25 | 7 465.60 | 9 173.36 | 11 811.85 |
| Intangible rights | 46.90 | 41.03 | 612.25 | 722.53 | 868.22 |
| Intangible assets total | 2 973.86 | 5 301.28 | 8 077.85 | 9 895.89 | 12 680.07 |
| Buildings | 521.40 | ||||
| Machinery and equipment | 256.73 | 274.54 | 379.47 | 148.03 | 313.33 |
| Tangible assets total | 256.73 | 274.54 | 379.47 | 148.03 | 834.73 |
| Holdings in group member companies | 689.17 | 689.17 | |||
| Investments total | 124.21 | 387.77 | 256.91 | 968.69 | 689.17 |
| Long term receivables total | |||||
| Finished products/goods | 83.14 | 44.71 | 105.91 | ||
| Inventories total | 83.14 | 44.71 | 105.91 | ||
| Current trade debtors | 118.91 | 214.39 | 3 346.79 | ||
| Prepayments and accrued income | 46.90 | 73.72 | 1 063.98 | 679.49 | 3 509.75 |
| Current other receivables | 308.99 | 87.29 | 32.91 | 153.43 | 411.73 |
| Current deferred tax assets | 2 833.76 | 2 554.26 | 723.88 | ||
| Short term receivables total | 474.80 | 3 209.16 | 3 651.15 | 832.92 | 7 992.14 |
| Cash and bank deposits | 11 793.50 | 10 628.60 | 11 350.31 | 51 674.34 | 79 395.29 |
| Cash and cash equivalents | 11 793.50 | 10 628.60 | 11 350.31 | 51 674.34 | 79 395.29 |
| Balance sheet total (assets) | 15 623.10 | 19 801.35 | 23 798.83 | 63 564.59 | 101 697.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 352.00 | 334.00 | 334.00 | 334.00 | 1 000.00 |
| Shares repurchased | 6 000.00 | 3 000.00 | 2 000.00 | 37 000.00 | 72 000.00 |
| Other reserves | 2 283.03 | 4 103.00 | 5 823.16 | 7 155.22 | 8 323.39 |
| Retained earnings | -4 430.77 | 155.58 | 5 940.46 | -25 566.69 | -62 181.36 |
| Profit of the financial year | 9 099.49 | 9 505.05 | 6 824.91 | 37 219.50 | 62 366.48 |
| Shareholders equity total | 13 303.75 | 17 097.62 | 20 922.53 | 56 142.03 | 81 508.51 |
| Provisions | 653.00 | 1 157.00 | 1 625.00 | 1 965.00 | 2 313.00 |
| Non-current liabilities total | |||||
| Advances received | 10 259.52 | ||||
| Current trade creditors | 493.09 | 773.82 | 618.52 | 768.14 | 3 303.11 |
| Short-term deferred tax liabilities | 712.93 | 3 780.36 | |||
| Other non-interest bearing current liabilities | 460.33 | 772.91 | 632.78 | 909.06 | 4 313.18 |
| Current liabilities total | 1 666.35 | 1 546.73 | 1 251.30 | 5 457.56 | 17 875.81 |
| Balance sheet total (liabilities) | 15 623.10 | 19 801.35 | 23 798.83 | 63 564.59 | 101 697.32 |
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.