More Frankies Pizza ApS — Credit Rating and Financial Key Figures
CVR number: 41276827
Solbjergvej 10, 2000 Frederiksberg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 2 310.86 | 4 193.63 | 2 834.03 | 2 288.75 |
| Employee benefit expenses | -3 095.85 | -4 654.45 | -4 300.81 | -1 851.94 |
| Total depreciation | - 355.45 | -1 174.91 | -1 127.40 | - 473.76 |
| EBIT | -1 140.44 | -1 635.73 | -2 594.17 | -36.95 |
| Other financial income | 0.19 | 0.80 | ||
| Other financial expenses | -72.41 | - 305.86 | - 323.80 | - 139.63 |
| Pre-tax profit | -1 212.86 | -1 941.58 | -2 917.78 | - 175.77 |
| Income taxes | 266.83 | 443.72 | 651.48 | 45.06 |
| Net earnings | - 946.03 | -1 497.86 | -2 266.31 | - 130.71 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 323.54 | 226.60 | ||
| Intangible assets total | 323.54 | 226.60 | ||
| Buildings | 884.38 | 1 551.02 | 466.01 | 317.58 |
| Machinery and equipment | 1 684.40 | 2 945.62 | 1 091.64 | 789.52 |
| Tangible assets total | 2 568.79 | 4 496.64 | 1 557.65 | 1 107.10 |
| Investments total | 120.00 | 120.00 | 124.28 | |
| Long term receivables total | ||||
| Raw materials and consumables | 207.67 | 297.61 | 111.17 | 176.83 |
| Inventories total | 207.67 | 297.61 | 111.17 | 176.83 |
| Current trade debtors | 87.44 | 66.31 | 82.43 | |
| Current amounts owed by group member comp. | 41.47 | 49.28 | 142.91 | 19.89 |
| Prepayments and accrued income | 70.33 | |||
| Current other receivables | 435.58 | 119.15 | 187.03 | 57.17 |
| Current deferred tax assets | 266.83 | 580.82 | 821.04 | 175.92 |
| Short term receivables total | 814.20 | 836.69 | 1 217.28 | 335.42 |
| Cash and bank deposits | 375.12 | 24.50 | 27.68 | 45.17 |
| Cash and cash equivalents | 375.12 | 24.50 | 27.68 | 45.17 |
| Balance sheet total (assets) | 4 409.31 | 6 002.02 | 3 038.07 | 1 664.53 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 946.03 | 2 056.11 | - 210.20 | |
| Profit of the financial year | - 946.03 | -1 497.86 | -2 266.31 | - 130.71 |
| Shareholders equity total | - 906.03 | -2 403.89 | - 170.20 | - 300.91 |
| Non-current leasing loans | 68.40 | 47.27 | 5.94 | |
| Non-current other liabilities | 164.93 | |||
| Non-current liabilities total | 68.40 | 212.20 | 5.94 | |
| Advances received | 3.60 | 2.14 | ||
| Current trade creditors | 416.81 | 541.48 | 368.33 | 307.41 |
| Current owed to group member | 4 216.19 | 6 566.45 | 2 302.40 | 1 293.44 |
| Other non-interest bearing current liabilities | 613.94 | 1 082.19 | 529.46 | 364.58 |
| Current liabilities total | 5 246.93 | 8 193.72 | 3 202.34 | 1 965.44 |
| Balance sheet total (liabilities) | 4 409.31 | 6 002.02 | 3 038.07 | 1 664.53 |
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.