FREDERIKSSUND MOTION CENTER ApS — Credit Rating and Financial Key Figures
CVR number: 11574548
Frederiksværkvej 20, 3600 Frederikssund
tel: 47313333
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 358.00 | 1 266.00 | 1 309.00 | 1 196.05 | 1 361.25 |
| Employee benefit expenses | - 965.00 | -1 003.00 | -1 105.00 | -1 169.40 | -1 150.44 |
| Total depreciation | - 391.00 | - 394.00 | - 384.00 | - 273.41 | -95.84 |
| EBIT | 2.00 | - 131.00 | - 180.00 | - 246.76 | 114.97 |
| Other financial income | 1.93 | ||||
| Other financial expenses | -2.00 | -6.00 | -10.44 | -4.41 | |
| Pre-tax profit | 2.00 | - 133.00 | - 186.00 | - 257.20 | 112.49 |
| Income taxes | 1.00 | 27.00 | 39.00 | 54.30 | -21.90 |
| Net earnings | 3.00 | - 106.00 | - 147.00 | - 202.90 | 90.59 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 267.00 | 872.00 | 489.00 | 336.97 | 241.13 |
| Tangible assets total | 1 267.00 | 872.00 | 489.00 | 336.97 | 241.13 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 96.00 | 70.00 | 70.00 | 62.06 | 69.56 |
| Inventories total | 96.00 | 70.00 | 70.00 | 62.06 | 69.56 |
| Current trade debtors | 21.00 | 1.00 | 5.45 | 15.74 | |
| Prepayments and accrued income | 27.00 | 28.00 | 29.00 | ||
| Current other receivables | 109.00 | 109.00 | 109.00 | 150.39 | 146.69 |
| Current deferred tax assets | 5.55 | ||||
| Short term receivables total | 157.00 | 137.00 | 139.00 | 161.39 | 162.43 |
| Cash and bank deposits | 541.00 | 911.00 | 898.00 | 606.49 | 745.90 |
| Cash and cash equivalents | 541.00 | 911.00 | 898.00 | 606.49 | 745.90 |
| Balance sheet total (assets) | 2 061.00 | 1 990.00 | 1 596.00 | 1 166.90 | 1 219.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 140.00 | 140.00 | 140.00 | 140.00 | 140.00 |
| Share premium account | 325.00 | 325.00 | 325.00 | 325.00 | 325.00 |
| Shares repurchased | 105.00 | 105.00 | 105.00 | 105.00 | 105.00 |
| Retained earnings | 1 214.00 | 1 112.00 | 900.00 | 648.10 | 340.20 |
| Profit of the financial year | 3.00 | - 106.00 | - 147.00 | - 202.90 | 90.59 |
| Shareholders equity total | 1 787.00 | 1 576.00 | 1 323.00 | 1 015.20 | 1 000.79 |
| Provisions | 174.00 | 120.00 | 53.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 4.00 | 4.00 | 6.00 | ||
| Short-term deferred tax liabilities | 12.35 | ||||
| Other non-interest bearing current liabilities | 96.00 | 290.00 | 214.00 | 151.70 | 205.87 |
| Current liabilities total | 100.00 | 294.00 | 220.00 | 151.70 | 218.22 |
| Balance sheet total (liabilities) | 2 061.00 | 1 990.00 | 1 596.00 | 1 166.90 | 1 219.01 |
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.