FREDERIKSBERG FJERNVARME A/S — Credit Rating and Financial Key Figures
CVR number: 10157056
Stæhr Johansens Vej 38, 2000 Frederiksberg
tel: 38185100
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 395.22 | 376.74 | 400.22 | 398.99 | 436.31 |
Other operating income | 2.64 | 3.24 | |||
Costs of manufacturing | - 330.51 | - 377.18 | |||
Gross profit | 41.35 | 68.50 | 61.38 | 68.48 | 59.13 |
Costs of management | -20.30 | -20.87 | |||
Costs of distribution | -51.02 | -48.91 | |||
Other operating expenses | -0.12 | -0.07 | |||
EBIT | 41.35 | 68.50 | 61.38 | -0.33 | -7.48 |
Other financial income | 4.14 | 4.24 | |||
Other financial expenses | -3.95 | -1.30 | |||
Pre-tax profit | -18.00 | -0.14 | -4.53 | ||
Income taxes | 0.14 | 4.53 | |||
Net earnings | -18.00 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 0.08 | 0.05 | |||
Intangible assets total | 0.08 | 0.05 | |||
Buildings | 34.76 | ||||
Machinery and equipment | 0.47 | 0.38 | |||
Advance payments and construction in progress | 277.28 | 254.51 | |||
Tangible assets total | 277.75 | 289.66 | |||
Other receivables | 532.04 | 514.97 | 510.82 | ||
Investments total | 532.04 | 514.97 | 510.82 | ||
Non-current prepayments and accrued income | 88.72 | 66.34 | |||
Long term receivables total | 88.72 | 66.34 | |||
Raw materials and consumables | 0.33 | 0.25 | |||
Inventories total | 0.33 | 0.25 | |||
Current trade debtors | 71.16 | 79.78 | |||
Current amounts owed by group member comp. | 2.33 | ||||
Current other receivables | 12.06 | 11.34 | |||
Current deferred tax assets | 4.75 | 2.42 | |||
Short term receivables total | 90.30 | 93.54 | |||
Other current investments | 32.76 | 32.69 | |||
Cash and bank deposits | 3.87 | 20.90 | |||
Cash and cash equivalents | 36.63 | 53.59 | |||
Balance sheet total (assets) | 532.04 | 514.97 | 510.82 | 493.81 | 503.43 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 167.61 | 167.39 | 168.13 | 50.50 | 50.50 |
Other reserves | 0.87 | -0.42 | |||
Retained earnings | 18.00 | 119.08 | 119.08 | ||
Profit of the financial year | -18.00 | ||||
Shareholders equity total | 167.61 | 167.39 | 168.13 | 170.45 | 169.16 |
Provisions | 122.67 | 103.76 | |||
Non-current loans from credit institutions | 67.58 | 88.45 | |||
Non-current accruals and deferred income | 5.52 | 5.79 | |||
Non-current liabilities total | 73.11 | 94.24 | |||
Current loans from credit institutions | 9.02 | 4.20 | |||
Current trade creditors | 31.86 | 40.68 | |||
Current owed to group member | 6.74 | 10.99 | |||
Other non-interest bearing current liabilities | 6.43 | 6.09 | |||
Accruals and deferred income | 73.52 | 74.31 | |||
Current liabilities total | 127.58 | 136.27 | |||
Balance sheet total (liabilities) | 167.61 | 167.39 | 168.13 | 493.81 | 503.43 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions

... and more!
No registration needed.