FR-INT ApS

APSBankruptAdvertising protection

CVR 27194605Pilevænget 8, 4872 IdestrupDay spa, sauna and steam bath activities· NACE 9623Est. 2003 · 23 years old1 employees

Overview

FR-INT ApS is a Danish APS based in Idestrup, operating in the Day spa, sauna and steam bath activities sector. Incorporated in 2003, the company has 1 employee and reported a gross profit of DKK 74.6k in its latest annual filing.

Gross profit 2023

0.1M DKK

−133% vs 2022

EBITDA margin (of gross profit)

95.5 %

+127% vs 2022

Net profit 2023

0M DKK

+101% vs 2022

Key ratios

See full ratios →

-403.6 %

Very weak

Among the 10% lowest rated companies in the industry

20192023

0.5×

Very weak

Among the 20% lowest rated companies in the industry

20192023

0.9 %

Weak

Among the 40% lowest rated companies in the industry

20192023

EBITDA — year on year

DKK thousands

Key figures

Annual report 2023

Gross profit	0.1M DKK	-133%
EBITDA	0.1M DKK	+127%
Net profit	0M DKK	+101%
Total assets	0.4M DKK	+11%
Equity	-1.6M DKK	0%
Employees	1	—

Contact

Address

Pilevænget 8, 4872 Idestrup

Advertising protection

Active — opted out of marketing use

Risika for professionals

Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.

Visit risika.com

Financial development

In its most recent annual report (2023), FR-INT ApS reported a gross profit of DKK 74.6k. The figures on this page draw on 5 annual filings covering 2019 to 2023. The bottom line showed a net profit of DKK 3.4k, and the EBITDA margin stood at 95.5%.

At the end of 2023, current assets covered short-term debt 0.5 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2023	2022	2021	2020	2019
Gross profit	75	-224	-3	-198	-244
Staff expenses	-3	-35	-34	-49	-103
EBITDA	71	-259	-37	-247	-347
Depreciation & amort.	-31	-31	-31	-31	-27
EBIT	40	-291	-69	-278	-374
Net financials	-36	-36	-37	-73	-58
Profit before tax	3	-326	-105	-351	-432
Tax	-0	-0	-0	-0	166
Net profit	3	-326	-105	-351	-598

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2023	2022	2021	2020	2019
Total assets	389	352	1,067	1,110	1,136
Equity	-1,571	-1,574	-658	-553	-202
Long-term debt	1,307	1,209	1,106	1,029	771
Short-term debt	653	717	619	633	567
Total debt	1,960	1,926	1,724	1,663	1,338

Financial ratios

5-year trend

EBITDA margin (of gross profit)

95.5 %

20192023

Equity ratio

-403.6 %

Very weak

Among the 10% lowest rated companies in the industry

20192023

Return on equity

—

20192023

Net profit margin (of gross profit)

4.5 %

20192023

Asset turnover (of gross profit)

0.19×

20192023

Debt / equity

—

20192023

Sector performance

16 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on assets (ROA)Weak

Among the 40% lowest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Basic earning power (BEP)Average

Around the average of companies in the same industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioVery strong

Among the 10% highest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Return on equity (ROE)Not rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on net assets (RONA)Not rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Liquidity

Current ratioVery weak

Among the 20% lowest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioWeak

Among the 30% lowest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioVery weak

Among the 10% lowest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Cash conversion ratioVery strong

Among the 10% highest rated companies in the industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Current assets to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Debt & solvency

Solidity ratioVery weak

Among the 10% lowest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioVery weak

Among the 10% lowest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Income to debtWeak

Among the 40% lowest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtWeak

Among the 40% lowest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageAverage

Around the average of companies in the same industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtAverage

Around the average of companies in the same industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginWeak

Among the 40% lowest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Debt to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Efficiency & development

Equity to contributed capitalVery weak

Among the 10% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in debtAverage

Around the average of companies in the same industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

One-year change in equityNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The size of this year's increase or decrease in the company's equity.

Annual reports & filings

Annual report 2023
Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
View PDF
Annual report 2022
Filed via CVR / Virk · Period 2022-01-01 – 2022-12-31
View PDF
Annual report 2021
Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
View PDF
Annual report 2020
Filed via CVR / Virk · Period 2020-01-01 – 2020-12-31
View PDF
Annual report 2019
Filed via CVR / Virk · Period 2019-01-01 – 2019-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (4)


AH Annemette Heller Chief Executive Officer	Chief Executive Officer	2003 – 2003
LU Lars Ulrich Henriksen Audit	Audit	2004 – 2006
FR Frank Rasmussen Management	Management	2003 – 2025
MJ Morten Jensen Liquidator	Liquidator	2025 – 2025

Board of directors

Non-executive oversight

Name	Role	Member since

Former (1)


KM Kim Madsen Chairman	Chairman	2003 – 2003

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Frank Rasmussen	Individual	100%	100%	2003

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of FR-INT ApS also hold positions in 49 other companies.

Person	Role here	Other companies
Morten Jensen	Liquidator	29 companiesMany roles
Kim Madsen	Chairman	12 companiesMany roles
Lars Ulrich Henriksen	Audit	5 companies
Frank Rasmussen	Management	3 companies

Frequently asked questions

What is the CVR number of FR-INT ApS?

FR-INT ApS is registered with CVR / Virk under CVR 27194605.

What is the gross profit of FR-INT ApS?

FR-INT ApS reported a gross profit of DKK 74.6k in 2023.

How many employees does FR-INT ApS have?

FR-INT ApS employs 1 people as of the latest annual report.

Where is FR-INT ApS headquartered?

FR-INT ApS's registered address is Pilevænget 8.