FRIDA FORSIKRING AGENTUR A/S — Credit Rating and Financial Key Figures
CVR number: 33860994
Stationsparken 26, 2600 Glostrup
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 85 416.00 | ||||
| External services | -22 461.80 | ||||
| Gross profit | 43 279.68 | 62 954.19 | 62 073.63 | 58 708.68 | 34 956.93 |
| Employee benefit expenses | -26 518.81 | -31 950.18 | -29 526.27 | -36 777.18 | -32 168.89 |
| Total depreciation | -74.53 | - 243.92 | - 417.95 | - 417.95 | - 196.78 |
| EBIT | 16 686.34 | 30 760.09 | 32 129.41 | 21 513.56 | 2 591.27 |
| Other financial income | 222.32 | ||||
| Other financial expenses | - 287.29 | -25.44 | -31.28 | -74.74 | - 172.14 |
| Pre-tax profit | 16 621.38 | 30 734.65 | 32 098.14 | 21 438.83 | 2 419.13 |
| Income taxes | -3 640.66 | -6 753.69 | -7 052.99 | -4 948.43 | - 843.12 |
| Net earnings | 12 980.72 | 23 980.97 | 25 045.15 | 16 490.39 | 1 576.01 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 65.00 | 1 276.69 | 858.74 | 440.79 | 298.53 |
| Tangible assets total | 65.00 | 1 276.69 | 858.74 | 440.79 | 298.53 |
| Other non-current investments | 0.00 | 0.00 | |||
| Other receivables | 899.18 | 901.93 | 553.64 | 554.71 | 576.62 |
| Investments total | 899.18 | 901.93 | 553.65 | 554.71 | 576.62 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 4 145.57 | 16 548.81 | 16 719.54 | 16 328.84 | 2 070.50 |
| Current amounts owed by group member comp. | 5 000.00 | 23 951.11 | 30 194.94 | 20 054.17 | 9 897.17 |
| Prepayments and accrued income | 88.01 | 74.24 | 180.80 | 61.07 | 149.78 |
| Current other receivables | 110.00 | 7 924.59 | 6 367.03 | 1 112.25 | 5 070.68 |
| Current deferred tax assets | 152.79 | 5.12 | 17.89 | 58.13 | 608.08 |
| Short term receivables total | 9 496.38 | 48 503.87 | 53 480.20 | 37 614.47 | 17 796.21 |
| Cash and bank deposits | 18 172.32 | 4 333.70 | 3 193.51 | 1 959.46 | 2 636.73 |
| Cash and cash equivalents | 18 172.32 | 4 333.70 | 3 193.51 | 1 959.46 | 2 636.73 |
| Balance sheet total (assets) | 28 632.88 | 55 016.18 | 58 086.10 | 40 569.45 | 21 308.09 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Shares repurchased | 12 000.00 | 20 000.00 | 30 000.00 | 16 300.00 | |
| Retained earnings | -11 719.00 | -18 738.28 | -24 757.31 | -16 012.16 | 478.23 |
| Profit of the financial year | 12 980.72 | 23 980.97 | 25 045.15 | 16 490.39 | 1 576.01 |
| Shareholders equity total | 16 261.72 | 28 242.69 | 33 287.84 | 19 778.23 | 5 054.24 |
| Provisions | 7 848.00 | 13 302.16 | 10 382.64 | 9 997.10 | 10 923.59 |
| Non-current liabilities total | |||||
| Current trade creditors | 50.00 | 2 232.32 | 1 005.38 | 1 150.61 | |
| Current owed to group member | 2 941.67 | ||||
| Short-term deferred tax liabilities | 72.61 | 2 210.63 | |||
| Other non-interest bearing current liabilities | 4 400.55 | 13 471.33 | 9 972.67 | 6 847.06 | 4 179.65 |
| Current liabilities total | 4 523.15 | 13 471.33 | 14 415.62 | 10 794.11 | 5 330.26 |
| Balance sheet total (liabilities) | 28 632.88 | 55 016.18 | 58 086.09 | 40 569.45 | 21 308.09 |
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.