FRAMING ApS — Credit Rating and Financial Key Figures
CVR number: 40069607
Frederiksberg Alle 56 A, 1820 Frederiksberg C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 202.28 | 944.55 | 1 282.86 | 2 148.08 | 2 274.47 |
| Employee benefit expenses | - 811.19 | -1 061.06 | -1 890.92 | -1 717.60 | |
| Total depreciation | -18.36 | -18.36 | -18.36 | -18.36 | -7.65 |
| EBIT | 183.92 | 115.00 | 203.44 | 238.80 | 549.22 |
| Other financial income | -1.42 | 1.80 | 2.03 | ||
| Other financial expenses | -3.66 | -5.00 | -2.78 | -5.55 | -6.92 |
| Pre-tax profit | 180.26 | 108.58 | 200.66 | 235.06 | 544.33 |
| Income taxes | -39.04 | -30.30 | -53.13 | -59.13 | - 130.36 |
| Net earnings | 141.22 | 78.28 | 147.52 | 175.92 | 413.97 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 62.74 | 44.38 | 26.02 | 7.65 | |
| Tangible assets total | 62.74 | 44.38 | 26.02 | 7.65 | |
| Investments total | |||||
| Non-current other receivables | 115.33 | 118.73 | 131.73 | 187.00 | |
| Long term receivables total | 115.33 | 118.73 | 131.73 | 187.00 | |
| Inventories total | |||||
| Current trade debtors | 305.41 | 551.70 | 339.28 | 794.67 | 747.02 |
| Prepayments and accrued income | 13.13 | 17.93 | 244.35 | 68.75 | |
| Current other receivables | 14.13 | 45.84 | 157.01 | 339.62 | |
| Current deferred tax assets | 0.67 | ||||
| Short term receivables total | 305.41 | 578.95 | 403.71 | 1 196.03 | 1 155.39 |
| Cash and bank deposits | 143.25 | 194.59 | 23.79 | 151.75 | 7.84 |
| Cash and cash equivalents | 143.25 | 194.59 | 23.79 | 151.75 | 7.84 |
| Balance sheet total (assets) | 511.40 | 933.25 | 572.25 | 1 487.17 | 1 350.24 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 56.50 | 200.00 | 200.00 | 175.00 | 200.00 |
| Retained earnings | 132.25 | 73.47 | -48.25 | - 175.72 | - 299.80 |
| Profit of the financial year | 141.22 | 78.28 | 147.52 | 175.92 | 413.97 |
| Shareholders equity total | 379.97 | 401.75 | 349.27 | 225.20 | 364.17 |
| Provisions | 2.44 | 1.24 | 1.68 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 18.00 | 363.62 | 82.16 | 132.65 | 115.83 |
| Other non-interest bearing current liabilities | 110.99 | 166.64 | 140.82 | 441.31 | 182.92 |
| Accruals and deferred income | 686.33 | 687.33 | |||
| Current liabilities total | 128.99 | 530.26 | 222.98 | 1 260.29 | 986.07 |
| Balance sheet total (liabilities) | 511.40 | 933.25 | 572.25 | 1 487.17 | 1 350.24 |
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.