FRIIS OPTIK HORSENS A/S
CVR number: 86053217
Hospitalsgade 19, 8700 Horsens
tel: 75616304
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 147.95 | 13 605.94 | 16 581.18 | 17 235.88 | 14 733.27 |
| Employee benefit expenses | -9 451.45 | -9 675.86 | -10 393.62 | -10 915.87 | -10 506.33 |
| Other operating expenses | -0.18 | ||||
| Total depreciation | - 631.97 | - 542.76 | - 381.54 | - 410.61 | - 561.87 |
| EBIT | 3 064.53 | 3 387.31 | 5 805.84 | 5 909.40 | 3 665.07 |
| Other financial income | 85.60 | 122.73 | 546.59 | 95.06 | 404.20 |
| Other financial expenses | - 123.62 | - 134.47 | - 100.26 | - 316.91 | -96.43 |
| Pre-tax profit | 3 026.50 | 3 375.57 | 6 252.17 | 5 687.55 | 3 972.84 |
| Income taxes | - 658.29 | - 742.83 | -1 376.30 | -1 252.38 | - 874.61 |
| Net earnings | 2 368.21 | 2 632.74 | 4 875.87 | 4 435.18 | 3 098.24 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 890.48 | 1 572.94 | 1 570.55 | 1 650.02 | 1 457.35 |
| Tangible assets total | 1 890.48 | 1 572.94 | 1 570.55 | 1 650.02 | 1 457.35 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3 160.69 | 3 024.93 | 3 303.61 | 3 485.24 | 3 465.96 |
| Inventories total | 3 160.69 | 3 024.93 | 3 303.61 | 3 485.24 | 3 465.96 |
| Current trade debtors | 1 319.09 | 1 834.35 | 1 940.28 | 2 209.22 | 1 970.54 |
| Current amounts owed by group member comp. | 577.08 | 275.03 | 79.71 | 3 358.13 | 2 907.70 |
| Prepayments and accrued income | 94.68 | 91.61 | 100.93 | 119.01 | 145.44 |
| Current other receivables | 1 014.43 | 809.75 | 518.38 | 545.25 | 514.53 |
| Short term receivables total | 3 005.28 | 3 010.73 | 2 639.31 | 6 231.61 | 5 538.21 |
| Other current investments | 1 524.13 | 2 175.49 | 2 718.18 | 2 544.42 | 2 755.77 |
| Cash and bank deposits | 4 412.53 | 4 248.29 | 8 436.19 | 1 520.87 | 5 576.31 |
| Cash and cash equivalents | 5 936.66 | 6 423.78 | 11 154.37 | 4 065.29 | 8 332.08 |
| Balance sheet total (assets) | 13 993.11 | 14 032.38 | 18 667.84 | 15 432.17 | 18 793.59 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 368.21 | 2 632.74 | 4 875.87 | ||
| Retained earnings | 1 299.11 | 1 034.58 | -1 208.55 | 3 667.32 | 8 102.50 |
| Profit of the financial year | 2 368.21 | 2 632.74 | 4 875.87 | 4 435.18 | 3 098.24 |
| Shareholders equity total | 6 535.54 | 6 800.06 | 9 043.19 | 8 602.50 | 11 700.74 |
| Provisions | 49.09 | 56.02 | 77.48 | 109.66 | 108.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 099.03 | 1 247.29 | 1 689.36 | 1 262.62 | 1 343.70 |
| Current owed to participating | 93.26 | 252.92 | 170.97 | ||
| Current owed to group member | 2 568.92 | 1 039.83 | 2 785.75 | 1 071.23 | 1 537.45 |
| Short-term deferred tax liabilities | 682.96 | 717.35 | 1 354.85 | 1 220.19 | 875.45 |
| Other non-interest bearing current liabilities | 3 057.57 | 4 171.83 | 3 623.95 | 2 913.05 | 3 056.47 |
| Current liabilities total | 7 408.48 | 7 176.30 | 9 547.17 | 6 720.01 | 6 984.04 |
| Balance sheet total (liabilities) | 13 993.11 | 14 032.38 | 18 667.84 | 15 432.17 | 18 793.59 |
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.