Frimanns Gourmet ApSActive
Key figures
4.029.792 kr.+3,3%
Gross profit 2025
+2,7%
Average annual growth 2017–2025
Key ratios
2025848.838 kr.
EBITDA
34,8%
Equity ratio
1,4×
Current ratio
52,0%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
proposed2025
Proposed dividend for the financial year 500.000 kr. (89% of the profit for the year).
History
2025500.000 kr.
2024450.000 kr.
20230 kr.
20221.850.000 kr.
2021500.000 kr.
20190 kr.
2018100.000 kr.
2017259.293 kr.
Proposed dividend for the financial year from the annual report's profit allocation (normally paid the following year after the annual general meeting).
Financial statements2017–2025
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||||
| Cash and cash equivalents | 800.079 | 442.359 | 92.129 | 270.560 | 1.589.940 | 973.171 | 1.161.820 | 1.186.964 | 984.509 |
| Total current assets | 1.430.909 | 1.495.679 | 2.053.196 | 1.836.479 | 3.013.893 | 2.961.990 | 2.997.158 | 3.199.364 | 2.771.441 |
| Total non-current assets | 598.748 | 649.357 | 616.246 | 493.591 | 369.934 | 376.309 | 522.139 | 367.978 | 333.839 |
| Total assets | 2.029.657 | 2.145.036 | 2.669.442 | 2.330.070 | 3.383.827 | 3.338.299 | 3.519.297 | 3.567.342 | 3.105.280 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 1.251.396 | 1.172.317 | 1.579.635 | 1.153.445 | 1.505.057 | 1.343.393 | 2.994.567 | 2.584.044 | 2.021.654 |
| Non-current liabilities | 177.944 | 243.183 | 178.913 | 124.888 | 51.229 | 0 | — | — | — |
| Total liabilities | 1.429.340 | 1.415.500 | 1.758.548 | 1.278.333 | 1.556.286 | 1.343.393 | 2.994.567 | 2.584.044 | 2.021.654 |
| Share capital | 100.000 | 100.000 | 100.000 | 100.000 | 100.000 | 100.000 | 100.000 | 100.000 | 100.000 |
| Retained earnings of previous periods | 200.000 | 478.025 | 760.149 | 906.539 | 1.190.721 | 13.309 | 397.296 | 418.419 | 479.866 |
| Profit for the year | 451.012 | 378.025 | 282.124 | 146.390 | 784.183 | 672.588 | 383.987 | 471.122 | 561.448 |
| Total equity | 559.293 | 678.025 | 860.149 | 1.006.539 | 1.790.721 | 1.963.309 | 497.296 | 968.419 | 1.079.866 |
| Income statement | |||||||||
| Gross profit | 3.250.624 | 3.239.820 | 3.440.519 | 2.635.135 | 3.450.658 | 3.688.742 | 3.695.647 | 3.902.140 | 4.029.792 |
| Operating profit | 605.260 | 553.556 | 386.886 | — | 1.024.686 | 882.982 | 503.371 | 591.571 | 720.111 |
| EBITDA | 701.644 | 701.117 | 564.176 | — | 1.148.421 | 985.887 | 630.950 | 702.309 | 848.838 |
| Profit before income tax | 582.607 | 493.588 | 363.550 | 186.977 | 1.005.710 | 865.199 | 501.017 | 598.340 | 720.218 |
| Profit for the reporting year | 451.012 | 378.025 | 282.124 | 146.390 | 784.183 | 672.588 | 383.987 | 471.122 | 561.448 |
| Labour costs | 2.548.980 | 2.538.703 | 2.876.343 | 2.275.874 | 2.302.237 | 2.702.855 | 3.006.625 | 3.141.887 | 3.180.954 |
| Depreciation of non-current assets | 96.384 | 147.561 | 177.290 | 150.859 | 123.735 | 102.905 | 127.579 | 110.738 | 128.727 |
| Other indicators | |||||||||
| Employees | 6 | 6 | 8 | 6 | 6 | 6 | 6 | 6 | 6 |
| Dividends | 259.293 | 100.000 | 0 | — | 500.000 | 1.850.000 | 0 | 450.000 | 500.000 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.