Osaühing FROGMANRegistered
Key figures
84 390 €+5,5%
Revenue 2025
+9,5%
Average annual growth 2019–2025
Ratios
202547,1%
Profit margin
55,5%
EBITDA margin
98,5%
Equity ratio
108×
Current ratio
11,7%
Return on equity
749 €
Average gross salary
Balance sheet structure
Current assetsNon-current assetsLiabilitiesEquity
Quarterly figures
| Quarter | Revenue | Number of employees | Labour taxes |
|---|---|---|---|
| Q2 2026 | 3799 € | 2 | 1894 € |
| Q1 2026 | 22 272 € | 2 | 1224 € |
| Q4 2025 | 4927 € | 2 | 1446 € |
| Q3 2025 | 3355 € | 2 | 1547 € |
| Q2 2025 | — | 2 | 1399 € |
| Q1 2025 | — | 2 | 1229 € |
Source: Tax Board open data — based on VAT returns, may not exactly match revenue in the annual report. Updated quarterly.
Summary of financial statements2019–2025
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||
| Total current assets | 148 104 | 160 566 | 146 245 | 171 287 | 204 981 | 260 357 | 297 993 |
| Total non-current assets | 51 721 | 47 309 | 75 165 | 68 045 | 60 925 | 53 786 | 46 666 |
| Total assets | 199 825 | 207 875 | 221 410 | 239 332 | 265 906 | 314 143 | 344 659 |
| Balance sheet — liabilities and equity | |||||||
| Current liabilities | 7335 | 2490 | 6043 | 2805 | 2543 | 2455 | 2761 |
| Non-current liabilities | 0 | 0 | 0 | 0 | 0 | 12 000 | 2500 |
| Total liabilities | 7335 | 2490 | 6043 | 2805 | 2543 | 14 455 | 5261 |
| Share capital | 2556 | 2556 | 2556 | 2556 | 2556 | 2556 | 2556 |
| Retained earnings of previous periods | 167 664 | 189 678 | 202 573 | 212 555 | 233 715 | 260 551 | 296 876 |
| Profit for the year | 22 013 | 12 895 | 9982 | 21 160 | 26 836 | 36 325 | 39 710 |
| Reserves and other equity | 257 | 256 | 256 | 256 | 256 | 256 | 256 |
| Total equity | 192 490 | 205 385 | 215 367 | 236 527 | 263 363 | 299 688 | 339 398 |
| Income statement | |||||||
| Sales revenue | 49 075 | 43 525 | 46 995 | 69 400 | 75 008 | 79 989 | 84 390 |
| Operating profit | 22 013 | 10 192 | 8655 | 20 705 | 26 835 | 36 293 | 39 695 |
| EBITDA | 25 292 | 14 604 | 14 799 | 27 825 | 33 955 | 43 433 | 46 815 |
| Profit before income tax | 22 013 | 12 895 | 9982 | 21 160 | 26 836 | 36 325 | 39 710 |
| Profit for the reporting year | 22 013 | 12 895 | 9982 | 21 160 | 26 836 | 36 325 | 39 710 |
| Labour costs | 20 175 | 24 621 | 19 932 | 21 915 | 21 073 | 15 172 | 21 081 |
| Depreciation of non-current assets | 3279 | 4412 | 6144 | 7120 | 7120 | 7140 | 7120 |
| Other indicators | |||||||
| Employees | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated dividend | — | 0 | 0 | 0 | 0 | 0 | 0 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.
Connections graph
Click a node to see its other connections.
CompanyPersonShareholderOther roleAdditional link
Annual reportsPDF, XBRL
Loading list of reports…
Source: e-Business Register (RIK). Files open/download directly from the official register.
Related companies
Same activity — Pandimajad