Skip to content
Riskpilot
← Back to search
Sign in
Sign in
Get full access
FARAOS CIGARER ApS
APS
Active
Advertising protection
CVR 17272241
Skindergade 27, 1159
København K
Retail sale of games and toys
·
NACE 4764
Est. 1993 · 32 years old
184 employees
Monitor
Share
Denmark
/
Companies
/
Retail sale of games and toys
/
FARAOS CIGARER ApS
Overview
Financials
People & ownership
Related companies
Loading company…
Financials
Gross profit
DKK millions
52M
39M
26M
13M
0M
2021: 39M
39M
2021
2022: 42M (+8% vs 2021)
42M
+8%
2022
2023: 40M (-5% vs 2022)
40M
-5%
2023
2024: 40M (0% vs 2023)
40M
0%
2024
2025: 40M (0% vs 2024)
40M
0%
2025
EBITDA
DKK millions
15M
11M
7M
4M
0M
2021: 12M
12M
2021
2022: 9M (-25% vs 2021)
9M
-25%
2022
2023: 7M (-22% vs 2022)
7M
-22%
2023
2024: 8M (+14% vs 2023)
8M
+14%
2024
2025: 6M (-25% vs 2024)
6M
-25%
2025
Income statement
DKK thousands
Item
2025
2024
2023
2022
2021
Gross profit
40.257
40.350
40.440
41.541
39.296
Staff expenses
-34.007
-33.234
-33.324
-32.749
-27.445
EBITDA
6.250
7.782
7.116
8.792
11.851
Depreciation & amort.
-2.776
-2.911
-2.652
-2.862
-2.453
EBIT
3.474
4.872
4.464
5.931
9.397
Net financials
-3.327
-4.153
-4.169
-3.551
-1.921
Profit before tax
147
719
295
2.380
7.476
Tax
-22
363
292
572
1.496
Net profit
169
356
3
1.808
5.981
Balance sheet
DKK thousands
Item
2025
2024
2023
2022
2021
Total assets
108.342
108.836
112.712
104.515
92.237
Equity
26.289
26.426
26.070
26.067
24.163
Long-term debt
14.709
19.267
21.797
23.015
5.492
Short-term debt
65.798
60.617
62.660
53.541
60.850
Total debt
80.507
79.884
84.457
76.555
66.341
Financial ratios
5-year trend
EBITDA margin (of gross profit)
15,5 %
This company
2021
2025
Equity ratio
24,3 %
This company
38,2 %
Market median
This company
Market median
36% below market
2021
2025
Return on equity
0,6 %
This company
18,4 %
Market median
This company
Market median
97% below market
2021
2025
Net profit margin (of gross profit)
0,4 %
This company
2021
2025
Asset turnover (of gross profit)
0,37×
This company
2021
2025
Debt / equity
3,12×
This company
0,62×
Market median
This company
Market median
403% above market
2021
2025
Annual reports & filings
Annual report 2025
Filed via CVR / Virk · Period 2025-01-01 – 2025-12-31
View
PDF
Annual report 2024
Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
View
PDF
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
More on FARAOS CIGARER ApS
Overview →
Headline figures, risk assessment and company summary
People & ownership →
Management, board and shareholder breakdown
Related companies →
Corporate hierarchy, parent and subsidiary network
