Riskpilot← Back to searchSign inGet full accessFrilunds Værksted ApS
APSActiveCVR 40567631Roskildevej 90Machining of metals · NACE 2553Est. 20193 employees
Revenue 2025
DKK -372K
-171% vs 2024
EBITDA margin
481.4%
-5% vs 2024
Equity ratio
-150.4%
Financial strength
Net profit 2025
DKK -1,5M
-5% vs 2024
| Revenue | DKK -372K | -171% |
| EBITDA | DKK -1,8M | -5% |
| Net profit | DKK -1,5M | -5% |
| Total assets | DKK 1,4M | +36% |
| Equity | DKK -2,2M | -205% |
| Employees | 3 | — |
Legal name
Frilunds Værksted ApS
CVR number
40567631
Legal form
Anpartsselskab
NACE code
2553 · Machining of metals
Founded
9. april 2019
Share capital
DKK 50.000
Employees
3 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2025-12-31
Financial year
January – December
Signatory rights
Selskabet tegnes af en direktør.
Company purpose
Selskabets formål er at drive rådgivende ingeniørvirksomhed inden for byggeri og anlægsbranchen samt dermed beslægtet virksomhed.
Address
Roskildevej 90
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.040 | 1.947 | 1.915 | 524 | -372 |
| Staff expenses | -2.218 | -1.697 | -1.712 | -2.229 | -1.418 |
| EBITDA | 823 | 250 | 204 | -1.705 | -1.789 |
| Depreciation & amort. | -90 | -83 | -70 | -72 | -81 |
| EBIT | 733 | 167 | 134 | -1.778 | -1.870 |
| Net financials | -3 | -3 | 0 | -1 | -0 |
| Profit before tax | 730 | 164 | 134 | -1.778 | -1.871 |
| Tax | 159 | 50 | 38 | -390 | -412 |
| Net profit | 558 | 125 | 105 | -1.388 | -1.458 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.823 | 1.361 | 1.466 | 1.063 | 1.442 |
| Equity | 1.047 | 872 | 677 | -711 | -2.170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.741 | 459 | 764 | 1.753 | 3.612 |
| Total debt | 1.741 | 459 | 764 | 1.753 | 3.612 |
EBITDA margin
-178913600.0%
This company
15.8%
Market median
-1132364657% vs market
20212025
Equity ratio
-150.4%
This company
38.2%
Market median
-494% vs market
20212025
Return on equity
-145829700.0%
This company
18.4%
Market median
-792552817% vs market
20212025
Net profit margin
-145829700.0%
This company
8.1%
Market median
-1800366767% vs market
20212025
Asset turnover
-0.26×
This company
1.12×
Market median
-123% vs market
20212025
Debt / equity
1.66×
This company
0.62×
Market median
-168% vs market
20212025
- Annual report 2025Filed via CVR / Virk · Period 2025-01-01 – 2025-12-31
- Annual report 2024Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
- Annual report 2023Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via CVR / Virk · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MF Management | Management | 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
Frilunds Holding 2 ApS
Frilunds Værksted ApS Board members of Frilunds Værksted ApS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Michael Frilund Jensen | Management | 0 companies |