Frankies Pizza Frederiksberg ApS — Credit Rating and Financial Key Figures
CVR number: 39720825
Solbjergvej 10, 2000 Frederiksberg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 490.53 | 4 082.80 | 4 597.35 | 4 764.26 | 4 714.83 |
| Employee benefit expenses | -4 100.66 | -3 874.14 | -3 688.32 | -3 819.83 | -4 225.05 |
| Total depreciation | - 898.49 | - 495.33 | - 530.88 | - 564.20 | - 538.33 |
| EBIT | - 508.62 | - 286.68 | 378.14 | 380.24 | -48.56 |
| Other financial income | 0.03 | 0.22 | 1.08 | 1.18 | |
| Other financial expenses | - 157.05 | - 136.08 | - 160.81 | - 127.63 | - 108.27 |
| Pre-tax profit | - 665.64 | - 422.76 | 217.56 | 253.69 | - 155.65 |
| Income taxes | 146.44 | 93.19 | -46.21 | -58.56 | 32.36 |
| Net earnings | - 519.20 | - 329.56 | 171.35 | 195.13 | - 123.29 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 398.38 | 1 211.93 | 1 025.47 | 859.56 | 690.24 |
| Machinery and equipment | 1 178.67 | 942.99 | 801.54 | 557.85 | 364.74 |
| Tangible assets total | 2 577.05 | 2 154.91 | 1 827.01 | 1 417.40 | 1 054.98 |
| Investments total | 45.62 | 79.33 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 77.05 | 214.41 | 210.74 | 144.38 | 115.31 |
| Inventories total | 77.05 | 214.41 | 210.74 | 144.38 | 115.31 |
| Current trade debtors | 8.55 | 133.92 | 58.86 | 242.15 | 168.24 |
| Current amounts owed by group member comp. | 8.20 | 63.95 | 76.01 | 83.38 | 197.95 |
| Prepayments and accrued income | 138.03 | 168.44 | 157.37 | ||
| Current other receivables | 382.93 | 287.54 | 1 089.73 | 94.34 | 113.35 |
| Current deferred tax assets | 41.77 | 122.62 | 10.43 | 30.14 | 62.50 |
| Short term receivables total | 579.49 | 608.03 | 1 235.04 | 618.45 | 699.41 |
| Cash and bank deposits | 211.81 | 7.29 | 24.36 | 59.94 | 11.75 |
| Cash and cash equivalents | 211.81 | 7.29 | 24.36 | 59.94 | 11.75 |
| Balance sheet total (assets) | 3 445.40 | 2 984.64 | 3 297.16 | 2 285.78 | 1 960.78 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 62.37 | ||||
| Retained earnings | -1 132.06 | -1 651.26 | -1 980.82 | -1 809.47 | 123.29 |
| Profit of the financial year | - 519.20 | - 329.56 | 171.35 | 195.13 | - 123.29 |
| Shareholders equity total | -1 601.26 | -1 930.82 | -1 759.47 | -1 564.34 | 112.37 |
| Non-current leasing loans | 56.00 | 28.09 | |||
| Non-current other liabilities | 171.81 | ||||
| Non-current liabilities total | 56.00 | 199.90 | |||
| Advances received | 4.80 | 26.96 | 3.84 | ||
| Current trade creditors | 461.50 | 672.79 | 542.42 | 726.57 | 1 203.57 |
| Current owed to group member | 3 137.44 | 2 194.78 | 3 815.82 | 2 251.02 | |
| Short-term deferred tax liabilities | 21.07 | 73.82 | |||
| Other non-interest bearing current liabilities | 1 386.92 | 1 821.03 | 673.48 | 795.55 | 637.82 |
| Accruals and deferred income | 3.17 | 7.02 | |||
| Current liabilities total | 4 990.66 | 4 715.56 | 5 056.63 | 3 850.13 | 1 848.41 |
| Balance sheet total (liabilities) | 3 445.40 | 2 984.64 | 3 297.16 | 2 285.78 | 1 960.78 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.