Fri Bikeshop, Silkeborg ApS — Credit Rating and Financial Key Figures
CVR number: 43014528
Bredhøjvej 40, 8600 Silkeborg
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 414.00 | 2 800.26 |
Employee benefit expenses | - 972.53 | -2 144.16 |
Total depreciation | -76.33 | - 165.74 |
EBIT | 365.14 | 490.36 |
Other financial income | 4.77 | |
Other financial expenses | -36.75 | -66.90 |
Net income from associates (fin.) | 70.77 | 29.88 |
Pre-tax profit | 403.94 | 453.34 |
Income taxes | -87.55 | -97.87 |
Net earnings | 316.38 | 355.47 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Buildings | 230.52 | 179.02 |
Machinery and equipment | 484.24 | 370.00 |
Tangible assets total | 714.76 | 549.02 |
Participating interests | 744.13 | 774.01 |
Investments total | 744.13 | 774.01 |
Long term receivables total | ||
Finished products/goods | 2 802.17 | 2 687.20 |
Inventories total | 2 802.17 | 2 687.20 |
Current trade debtors | 2.12 | 7.04 |
Prepayments and accrued income | 44.34 | 37.37 |
Current other receivables | 20.84 | 20.76 |
Short term receivables total | 67.29 | 65.17 |
Cash and bank deposits | 18.41 | 15.22 |
Cash and cash equivalents | 18.41 | 15.22 |
Balance sheet total (assets) | 4 346.76 | 4 090.62 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 80.00 | 80.00 |
Other reserves | 100.65 | |
Retained earnings | 215.73 | |
Profit of the financial year | 316.38 | 355.47 |
Shareholders equity total | 396.38 | 751.85 |
Provisions | 22.00 | 16.00 |
Non-current liabilities total | ||
Current loans from credit institutions | 1 109.13 | 1 353.54 |
Current trade creditors | 1 283.21 | 1 243.02 |
Current owed to participating | 1 359.37 | 400.00 |
Short-term deferred tax liabilities | 65.56 | 103.89 |
Other non-interest bearing current liabilities | 111.12 | 222.31 |
Current liabilities total | 3 928.38 | 3 322.77 |
Balance sheet total (liabilities) | 4 346.76 | 4 090.62 |
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.