Formfaktor ApS — Credit Rating and Financial Key Figures
CVR number: 40824057
Rentemestervej 62, 2400 København NV
info@formfaktor.dk
tel: 88626680
www.formfaktor.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 972.00 | 2 897.81 | 2 502.91 | 2 248.16 |
| Employee benefit expenses | -1 282.00 | -1 939.60 | -2 043.29 | -2 109.99 |
| Total depreciation | -6.00 | -11.10 | -13.10 | -13.10 |
| EBIT | 684.00 | 947.11 | 446.52 | 125.06 |
| Other financial income | 1.72 | 5.05 | 7.45 | |
| Other financial expenses | -2.00 | -6.24 | -39.52 | -7.73 |
| Pre-tax profit | 682.00 | 942.60 | 412.05 | 124.78 |
| Income taxes | - 152.00 | - 208.25 | -93.96 | -30.47 |
| Net earnings | 530.00 | 734.34 | 318.09 | 94.31 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 25.00 | 48.25 | 35.15 | 22.05 |
| Tangible assets total | 25.00 | 48.25 | 35.15 | 22.05 |
| Investments total | 118.00 | 115.80 | 122.85 | 133.14 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 778.00 | 763.92 | 2 008.53 | 1 864.10 |
| Current amounts owed by group member comp. | 1.00 | 6.28 | 98.39 | 8.15 |
| Prepayments and accrued income | 45.00 | 60.33 | 57.86 | 141.96 |
| Current other receivables | 0.45 | 1.03 | 124.53 | |
| Short term receivables total | 824.00 | 830.98 | 2 165.81 | 2 138.74 |
| Cash and bank deposits | 1 461.00 | 2 073.33 | 3 241.05 | 2 695.84 |
| Cash and cash equivalents | 1 461.00 | 2 073.33 | 3 241.05 | 2 695.84 |
| Balance sheet total (assets) | 2 428.00 | 3 068.36 | 5 564.86 | 4 989.77 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 500.00 | 700.00 | 300.00 | |
| Retained earnings | - 500.00 | - 669.50 | - 235.16 | 82.93 |
| Profit of the financial year | 530.00 | 734.34 | 318.09 | 94.31 |
| Shareholders equity total | 570.00 | 804.84 | 422.93 | 217.24 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 1 138.71 | 3 384.24 | 3 546.37 | |
| Advances received | 935.00 | |||
| Current trade creditors | 116.00 | 432.28 | 662.75 | 268.71 |
| Current owed to group member | 4.14 | |||
| Short-term deferred tax liabilities | 152.00 | 208.25 | 93.96 | 30.47 |
| Other non-interest bearing current liabilities | 655.00 | 484.28 | 1 000.97 | 922.85 |
| Current liabilities total | 1 858.00 | 2 263.52 | 5 141.93 | 4 772.53 |
| Balance sheet total (liabilities) | 2 428.00 | 3 068.36 | 5 564.86 | 4 989.77 |
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.