FormuePartner ApS — Credit Rating and Financial Key Figures
CVR number: 41435925
Kochsvej 7, 1812 Frederiksberg C
mh@formuepartner.dk
tel: 93980144
www.formuepartner.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 523.28 | 828.34 | 1 160.26 | 1 309.33 |
Employee benefit expenses | - 400.19 | - 198.72 | - 439.98 | - 476.33 |
EBIT | 123.09 | 629.62 | 720.29 | 833.00 |
Other financial income | 2.44 | |||
Other financial expenses | -2.67 | -2.73 | ||
Pre-tax profit | 123.09 | 626.96 | 717.56 | 835.44 |
Income taxes | -27.25 | - 138.46 | - 159.72 | - 184.52 |
Net earnings | 95.85 | 488.50 | 557.84 | 650.92 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 283.08 | 439.17 | 432.46 | 517.43 |
Current other receivables | 35.25 | |||
Short term receivables total | 283.08 | 439.17 | 467.71 | 517.43 |
Cash and bank deposits | 390.99 | 368.72 | 535.74 | 680.51 |
Cash and cash equivalents | 390.99 | 368.72 | 535.74 | 680.51 |
Balance sheet total (assets) | 674.06 | 807.88 | 1 003.45 | 1 197.94 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 100.00 | 100.00 | 100.00 | 100.00 |
Shares repurchased | 95.85 | 488.50 | 557.84 | 650.92 |
Retained earnings | -95.85 | - 488.50 | - 557.84 | - 650.93 |
Profit of the financial year | 95.85 | 488.50 | 557.84 | 650.92 |
Shareholders equity total | 195.85 | 588.50 | 657.84 | 750.92 |
Non-current liabilities total | ||||
Current owed to group member | 27.25 | 135.71 | 295.43 | |
Short-term deferred tax liabilities | 27.25 | 138.46 | 159.72 | 104.66 |
Other non-interest bearing current liabilities | 450.97 | 53.68 | 50.19 | 46.94 |
Current liabilities total | 478.22 | 219.38 | 345.61 | 447.02 |
Balance sheet total (liabilities) | 674.06 | 807.88 | 1 003.45 | 1 197.94 |
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.