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
MAGNI ApS — Credit Rating and Financial Key Figures
CVR number: 27235689
Sundsholmen 14, 9400 Nørresundby
tel: 70202016
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 674.16 | 6 009.88 | 4 239.17 | 3 344.39 | 3 274.52 |
| Employee benefit expenses | -4 308.67 | -4 440.91 | -6 347.29 | -3 543.88 | -3 557.50 |
| Other operating expenses | -30.80 | -90.06 | |||
| Total depreciation | -78.83 | - 186.63 | - 282.67 | - 194.56 | - 147.41 |
| EBIT | 2 286.67 | 1 382.34 | -2 390.79 | - 424.85 | - 520.45 |
| Other financial income | 132.74 | 528.87 | 23.05 | 55.36 | 19.94 |
| Other financial expenses | -73.97 | -96.25 | - 650.10 | - 593.15 | - 311.04 |
| Pre-tax profit | 2 345.44 | 1 814.96 | -3 017.84 | - 962.64 | - 811.55 |
| Income taxes | - 519.19 | - 408.61 | 655.22 | 220.34 | 247.63 |
| Net earnings | 1 826.25 | 1 406.35 | -2 362.61 | - 742.30 | - 563.91 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 280.92 | 204.56 | 469.73 | 291.00 | 146.63 |
| Tangible assets total | 280.92 | 204.56 | 469.73 | 291.00 | 146.63 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 6 175.02 | 4 834.29 | 8 017.54 | 5 845.48 | 5 336.74 |
| Advance payments | 261.94 | 259.00 | 412.68 | 274.89 | |
| Inventories total | 6 436.96 | 4 834.29 | 8 276.54 | 6 258.16 | 5 611.63 |
| Current trade debtors | 1 270.21 | 1 867.57 | 976.80 | 1 666.39 | 1 117.73 |
| Current amounts owed by group member comp. | 764.90 | 628.64 | 1 421.43 | 702.97 | |
| Prepayments and accrued income | 98.74 | 322.11 | 69.69 | 112.70 | 105.28 |
| Current other receivables | 894.06 | 201.96 | 131.92 | 131.94 | |
| Current deferred tax assets | 407.00 | 463.92 | 711.55 | ||
| Short term receivables total | 3 027.91 | 2 391.63 | 2 214.05 | 3 796.37 | 2 637.53 |
| Other current investments | 239.78 | 253.97 | |||
| Cash and bank deposits | 6 587.01 | 264.99 | 0.68 | ||
| Cash and cash equivalents | 6 826.79 | 518.97 | 0.68 | ||
| Balance sheet total (assets) | 16 572.57 | 7 949.45 | 10 961.00 | 10 345.54 | 8 395.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 1 434.60 | |||
| Retained earnings | 10 178.86 | 3 848.77 | 5 255.11 | 2 892.50 | 6 650.20 |
| Profit of the financial year | 1 826.25 | 1 406.35 | -2 362.61 | - 742.30 | - 563.91 |
| Shareholders equity total | 12 630.11 | 6 814.71 | 3 017.50 | 2 275.20 | 6 211.29 |
| Provisions | 124.70 | 33.03 | |||
| Non-current other liabilities | 283.94 | ||||
| Non-current liabilities total | 283.94 | ||||
| Current loans from credit institutions | 5.18 | 8.53 | 6 175.06 | 5 447.05 | 1 114.25 |
| Advances received | 27.54 | ||||
| Current trade creditors | 630.44 | 202.55 | 234.41 | 499.85 | 151.65 |
| Current owed to participating | 83.79 | ||||
| Current owed to group member | 994.25 | 972.96 | 1 658.01 | 601.85 | |
| Short-term deferred tax liabilities | 574.63 | 499.20 | 285.09 | 121.67 | |
| Other non-interest bearing current liabilities | 1 217.99 | 391.43 | 275.98 | 343.76 | 316.76 |
| Current liabilities total | 3 533.82 | 1 101.71 | 7 943.50 | 8 070.34 | 2 184.51 |
| Balance sheet total (liabilities) | 16 572.57 | 7 949.45 | 10 961.00 | 10 345.54 | 8 395.79 |
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.