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
CAPA Simulators ApS — Credit Rating and Financial Key Figures
CVR number: 38821156
Lufthavnsvej 44, 4000 Roskilde
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 204.97 | 1 345.35 | 1 918.66 | 761.40 | 805.69 |
| Total depreciation | -1 225.14 | -1 226.98 | - 761.99 | - 761.99 | - 761.99 |
| EBIT | -20.17 | 118.36 | 1 156.67 | -0.58 | 43.70 |
| Other financial income | 0.29 | 0.72 | 19.97 | 1.11 | |
| Other financial expenses | - 303.30 | - 228.91 | - 265.89 | - 118.64 | - 185.19 |
| Pre-tax profit | - 323.18 | - 110.55 | 891.50 | -99.26 | - 140.38 |
| Income taxes | 160.01 | 30.51 | 24.64 | 19.43 | 28.87 |
| Net earnings | - 163.17 | -80.03 | 916.15 | -79.83 | - 111.51 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 738.28 | 4 152.34 | 488.90 | 367.96 | 247.02 |
| Machinery and equipment | 2 915.65 | 2 274.61 | 1 633.56 | 992.52 | 351.47 |
| Tangible assets total | 7 653.93 | 6 426.95 | 2 122.46 | 1 360.48 | 598.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 192.00 | 953.25 | 300.50 | 835.58 | 125.50 |
| Current amounts owed by group member comp. | 13.72 | 137.79 | |||
| Prepayments and accrued income | 139.13 | 135.46 | |||
| Current deferred tax assets | 160.01 | 30.51 | 190.74 | 246.80 | 328.09 |
| Short term receivables total | 504.86 | 1 119.22 | 491.24 | 1 082.38 | 591.38 |
| Cash and bank deposits | 1 835.79 | 616.70 | 345.57 | 56.27 | 97.42 |
| Cash and cash equivalents | 1 835.79 | 616.70 | 345.57 | 56.27 | 97.42 |
| Balance sheet total (assets) | 9 994.58 | 8 162.86 | 2 959.27 | 2 499.13 | 1 287.29 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -2 107.38 | -2 270.56 | -2 350.59 | -1 434.44 | -1 514.27 |
| Profit of the financial year | - 163.17 | -80.03 | 916.15 | -79.83 | - 111.51 |
| Shareholders equity total | -2 220.56 | -2 300.59 | -1 384.44 | -1 464.27 | -1 575.79 |
| Non-current owed to group member | 1 915.80 | 2 513.52 | |||
| Non-current other liabilities | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Non-current liabilities total | 90.00 | 90.00 | 90.00 | 2 005.80 | 2 603.52 |
| Current trade creditors | 60.56 | 43.97 | 16.00 | 142.94 | 47.10 |
| Current owed to participating | 1 387.56 | 33.83 | |||
| Current owed to group member | 8 933.02 | 8 933.98 | 2 619.97 | ||
| Short-term deferred tax liabilities | 166.10 | 12.21 | 52.43 | ||
| Other non-interest bearing current liabilities | 3 131.56 | 1 395.51 | 1 451.65 | 414.90 | 126.20 |
| Current liabilities total | 12 125.14 | 10 373.45 | 4 253.71 | 1 957.60 | 259.55 |
| Balance sheet total (liabilities) | 9 994.58 | 8 162.86 | 2 959.27 | 2 499.13 | 1 287.29 |
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.