Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
FRANS BAK ApS — Credit Rating and Financial Key Figures
CVR number: 14243097
Abildgaardsgade 7, 2100 København Ø
frans@bak.dk
tel: 35260045
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 472.33 | 6 675.22 | 5 221.02 | 5 148.53 | 2 705.76 |
| Employee benefit expenses | -1 156.47 | - 875.81 | -1 300.37 | -2 273.48 | -2 300.44 |
| Total depreciation | - 150.30 | -99.34 | - 112.20 | - 112.20 | -93.00 |
| EBIT | 3 165.56 | 5 700.07 | 3 808.45 | 2 762.85 | 312.32 |
| Other financial income | 7 882.41 | 3 637.74 | 2 275.54 | 4 688.01 | 4 380.43 |
| Other financial expenses | - 141.49 | -6 024.43 | -52.42 | -33.10 | -3 017.69 |
| Net income from associates (fin.) | -30.31 | -1 238.87 | 39.32 | -61.09 | |
| Pre-tax profit | 10 906.49 | 3 283.07 | 4 792.69 | 7 457.07 | 1 613.96 |
| Income taxes | -2 402.56 | - 706.18 | -1 331.18 | -1 611.84 | - 354.75 |
| Net earnings | 8 503.92 | 2 576.89 | 3 461.52 | 5 845.23 | 1 259.21 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 201.25 | 456.91 | 344.70 | 232.50 | 139.50 |
| Tangible assets total | 201.25 | 456.91 | 344.70 | 232.50 | 139.50 |
| Participating interests | 5 420.00 | 389.69 | 57.97 | 42.86 | 29.59 |
| Investments total | 5 420.00 | 389.69 | 57.97 | 42.86 | 29.59 |
| Non-current loans receivable | 5 000.00 | 5 093.86 | 5 140.72 | 5 087.12 | |
| Deferred tax assets | 7.56 | 13.34 | |||
| Long term receivables total | 5 000.00 | 5 093.86 | 5 148.28 | 5 100.47 | |
| Inventories total | |||||
| Current trade debtors | 61.52 | 45.32 | 32.82 | ||
| Current owed by particip. interest comp. | 9.20 | 13.14 | 17.31 | 17.31 | |
| Current other receivables | 22.00 | 10.96 | 19.03 | 805.70 | 22.47 |
| Current deferred tax assets | 0.43 | 178.49 | 5.38 | 7.56 | 803.12 |
| Short term receivables total | 83.95 | 243.97 | 70.36 | 830.58 | 842.90 |
| Other current investments | 49 188.30 | 38 763.45 | 37 018.68 | 36 224.36 | 31 102.03 |
| Cash and bank deposits | 813.01 | 2 976.56 | 162.71 | 454.15 | 1 599.98 |
| Cash and cash equivalents | 50 001.30 | 41 740.01 | 37 181.38 | 36 678.51 | 32 702.01 |
| Balance sheet total (assets) | 55 706.50 | 47 830.58 | 42 748.28 | 42 932.73 | 38 814.47 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 3 450.00 | 1 200.00 | 1 000.00 | 1 500.00 |
| Retained earnings | 21 700.99 | 26 754.91 | 28 131.80 | 30 593.32 | 34 365.35 |
| Profit of the financial year | 8 503.92 | 2 576.89 | 3 461.52 | 5 845.23 | 1 259.21 |
| Shareholders equity total | 30 829.91 | 32 906.80 | 32 918.32 | 37 563.55 | 37 249.55 |
| Non-current deferred tax liabilities | 391.84 | 1 412.80 | |||
| Non-current liabilities total | 391.84 | 1 412.80 | |||
| Short-term deferred tax liabilities | 2 031.51 | 271.22 | |||
| Other non-interest bearing current liabilities | 4 095.08 | 2 152.56 | 1 938.12 | 1 456.38 | 1 564.92 |
| Accruals and deferred income | 18 750.00 | 12 500.00 | 7 500.00 | 2 500.00 | |
| Current liabilities total | 24 876.59 | 14 923.78 | 9 438.12 | 3 956.38 | 1 564.92 |
| Balance sheet total (liabilities) | 55 706.50 | 47 830.58 | 42 748.28 | 42 932.73 | 38 814.47 |
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.