Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
J/D SAUCE ApS — Credit Rating and Financial Key Figures
CVR number: 21211370
Niels Bohrs Vej 29 A, Stilling 8660 Skanderborg
tel: 86571455
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 261.53 | 2 523.15 | 4 240.99 | 4 026.51 | 4 112.53 |
| Employee benefit expenses | -1 980.49 | -2 068.05 | -2 253.45 | -2 646.06 | -2 307.62 |
| Other operating expenses | -14.95 | ||||
| Total depreciation | - 194.98 | - 241.16 | - 264.37 | - 273.40 | - 271.01 |
| EBIT | 1 086.06 | 213.94 | 1 708.22 | 1 107.05 | 1 533.90 |
| Other financial income | 5.53 | 2.17 | 46.71 | 22.32 | 79.93 |
| Other financial expenses | - 125.67 | - 107.11 | - 123.76 | - 281.74 | - 338.51 |
| Pre-tax profit | 965.92 | 108.99 | 1 631.16 | 847.63 | 1 275.33 |
| Income taxes | - 188.41 | -32.97 | - 349.18 | -37.50 | - 392.28 |
| Net earnings | 777.51 | 76.02 | 1 281.98 | 810.13 | 883.05 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 907.37 | 1 726.70 | 1 468.78 | 1 195.38 | 1 000.81 |
| Tangible assets total | 1 907.37 | 1 726.70 | 1 468.78 | 1 195.38 | 1 000.81 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 339.07 | 1 431.67 | 1 479.03 | 1 861.30 | 1 463.36 |
| Finished products/goods | 846.15 | 592.30 | 789.07 | 4 337.60 | 3 848.34 |
| Inventories total | 2 185.22 | 2 023.98 | 2 268.10 | 6 198.91 | 5 311.70 |
| Current trade debtors | 2 011.31 | 1 788.16 | 2 012.44 | 2 328.94 | 2 592.89 |
| Current amounts owed by group member comp. | 115.30 | 163.80 | |||
| Prepayments and accrued income | 45.70 | 87.99 | 28.50 | ||
| Current other receivables | 148.13 | 142.68 | 119.11 | 33.45 | 114.01 |
| Short term receivables total | 2 274.73 | 2 094.64 | 2 177.25 | 2 450.39 | 2 735.40 |
| Other current investments | 1.11 | 1.59 | |||
| Cash and bank deposits | 25.00 | 1.83 | 230.06 | 0.13 | |
| Cash and cash equivalents | 26.11 | 3.42 | 230.06 | 0.13 | |
| Balance sheet total (assets) | 6 393.44 | 5 848.74 | 5 914.14 | 10 074.74 | 9 048.05 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 1 150.00 | 750.00 | 800.00 | |
| Retained earnings | 678.97 | 1 456.47 | 382.50 | 914.48 | 924.61 |
| Profit of the financial year | 777.51 | 76.02 | 1 281.98 | 810.13 | 883.05 |
| Shareholders equity total | 1 781.47 | 1 657.50 | 2 939.48 | 2 599.61 | 2 732.66 |
| Provisions | 91.54 | 121.63 | 135.42 | 0.30 | 97.00 |
| Non-current loans from credit institutions | 468.45 | ||||
| Non-current leasing loans | 530.98 | 424.08 | |||
| Non-current deferred tax liabilities | 423.06 | 337.31 | 212.77 | ||
| Non-current liabilities total | 954.03 | 761.39 | 681.22 | ||
| Current loans from credit institutions | 3 136.36 | 1 550.29 | 255.71 | 4 666.82 | 2 358.91 |
| Current trade creditors | 451.03 | 1 642.44 | 1 023.17 | 1 590.17 | 2 393.61 |
| Current owed to group member | 16.55 | 349.30 | 671.53 | ||
| Other non-interest bearing current liabilities | 933.03 | 876.88 | 589.79 | 107.14 | 113.10 |
| Current liabilities total | 4 520.42 | 4 069.61 | 1 885.20 | 6 713.44 | 5 537.16 |
| Balance sheet total (liabilities) | 6 393.44 | 5 848.74 | 5 914.14 | 10 074.74 | 9 048.05 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.