Framna Denmark ApS — Credit Rating and Financial Key Figures
CVR number: 42396028
Njalsgade 21 G, 2300 København S
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 44 164.00 | 60 711.43 | 70 892.20 | 76 519.34 |
| Employee benefit expenses | -43 679.19 | -51 209.08 | -57 065.86 | |
| Total depreciation | - 331.67 | - 286.87 | - 362.28 | |
| EBIT | 7 272.00 | 16 700.57 | 19 396.25 | 19 091.20 |
| Other financial income | 146.16 | 110.11 | 350.24 | |
| Other financial expenses | - 199.62 | - 135.56 | - 444.90 | |
| Net income from associates (fin.) | 486.66 | |||
| Pre-tax profit | 5 721.00 | 16 647.11 | 19 370.80 | 19 483.20 |
| Income taxes | 8 792.80 | -2 417.48 | -4 197.15 | |
| Net earnings | 5 721.00 | 25 439.90 | 16 953.31 | 15 286.05 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Intangible rights | 85.00 | 72.86 | ||
| Intangible assets total | 85.00 | 72.86 | ||
| Buildings | 385.85 | 359.87 | 365.27 | |
| Machinery and equipment | 170.22 | 980.85 | ||
| Tangible assets total | 556.07 | 359.87 | 1 346.12 | |
| Holdings in group member companies | 1 348.95 | 12 662.29 | 11 848.95 | |
| Investments total | 23 308.00 | 2 172.19 | 13 526.23 | 13 330.06 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 15 308.38 | 14 432.19 | 12 864.02 | |
| Current amounts owed by group member comp. | 3 287.63 | 4 935.93 | 3.08 | |
| Prepayments and accrued income | 545.01 | 660.62 | ||
| Current other receivables | 35.75 | 658.87 | 403.48 | |
| Current deferred tax assets | 10 757.68 | 8 682.30 | 4 382.83 | |
| Short term receivables total | 29 389.44 | 29 254.29 | 18 314.03 | |
| Cash and bank deposits | 9 839.33 | 9 222.39 | 10 305.22 | |
| Cash and cash equivalents | 9 839.33 | 9 222.39 | 10 305.22 | |
| Balance sheet total (assets) | 23 308.00 | 41 957.02 | 52 447.78 | 43 368.29 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Share capital | 15 016.00 | 40.00 | 47.69 | 47.69 |
| Shares repurchased | 17 000.00 | 27 000.00 | 15 000.00 | |
| Other reserves | -7 000.00 | |||
| Retained earnings | -5 721.00 | -10 023.50 | 1 446.73 | 3 400.04 |
| Profit of the financial year | 5 721.00 | 25 439.90 | 16 953.31 | 15 286.05 |
| Shareholders equity total | 15 016.00 | 32 456.40 | 38 447.73 | 33 733.78 |
| Provisions | 3 116.52 | |||
| Non-current deferred tax liabilities | 2 841.03 | 2 940.47 | 3 077.42 | |
| Non-current liabilities total | 2 841.03 | 2 940.47 | 3 077.42 | |
| Advances received | 450.45 | 68.30 | 321.56 | |
| Current trade creditors | 752.01 | 1 557.34 | 158.48 | |
| Current owed to participating | 2 520.17 | |||
| Current owed to group member | 985.06 | 493.72 | ||
| Short-term deferred tax liabilities | 1 914.06 | 1 369.05 | ||
| Other non-interest bearing current liabilities | 426.55 | 5 928.71 | 4 214.27 | |
| Current liabilities total | 3 543.07 | 11 059.59 | 6 557.09 | |
| Balance sheet total (liabilities) | 15 016.00 | 41 957.02 | 52 447.78 | 43 368.29 |
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.