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
FutureDynamics ApS — Credit Rating and Financial Key Figures
CVR number: 38240463
Kronprinsensgade 13, 1114 København K
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 907.13 | 959.64 | 977.95 | 871.32 | 1 081.62 |
| Employee benefit expenses | - 300.50 | - 444.12 | - 530.48 | - 503.61 | - 566.42 |
| EBIT | 606.63 | 515.53 | 447.48 | 367.71 | 515.21 |
| Other financial expenses | -7.49 | -9.46 | -4.78 | -2.38 | -3.10 |
| Pre-tax profit | 599.13 | 506.06 | 442.69 | 365.33 | 512.10 |
| Income taxes | - 132.57 | - 112.18 | -99.09 | -81.37 | - 115.52 |
| Net earnings | 466.56 | 393.88 | 343.61 | 283.96 | 396.58 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | 40.14 | 17.46 | 17.46 | 17.46 | 17.46 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 155.56 | 359.68 | 383.60 | 113.94 | 156.01 |
| Prepayments and accrued income | 10.76 | 5.11 | 3.58 | 2.59 | 6.79 |
| Current other receivables | 153.88 | 37.77 | 79.40 | 11.00 | |
| Current deferred tax assets | 6.66 | ||||
| Short term receivables total | 320.20 | 364.79 | 424.95 | 202.59 | 173.81 |
| Cash and bank deposits | 975.95 | 945.89 | 726.78 | 749.04 | 998.36 |
| Cash and cash equivalents | 975.95 | 945.89 | 726.78 | 749.04 | 998.36 |
| Balance sheet total (assets) | 1 336.29 | 1 328.14 | 1 169.19 | 969.09 | 1 189.62 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 65.00 | 65.00 | 65.00 | 65.00 | 65.00 |
| Shares repurchased | 600.00 | 350.00 | 350.00 | 200.00 | 30.00 |
| Retained earnings | -19.05 | 97.51 | 141.39 | 285.00 | 538.96 |
| Profit of the financial year | 466.56 | 393.88 | 343.61 | 283.96 | 396.58 |
| Shareholders equity total | 1 112.51 | 906.39 | 900.00 | 833.96 | 1 030.54 |
| Non-current deferred tax liabilities | 58.29 | 87.52 | |||
| Non-current liabilities total | 58.29 | 87.52 | |||
| Advances received | 46.68 | ||||
| Current trade creditors | 60.42 | 105.79 | 71.77 | 22.40 | 16.99 |
| Current owed to participating | 12.18 | 0.67 | 2.20 | 2.01 | 1.86 |
| Short-term deferred tax liabilities | 104.25 | 179.42 | 73.09 | 0.09 | |
| Other non-interest bearing current liabilities | 46.94 | 89.17 | 122.13 | 52.44 | 52.62 |
| Current liabilities total | 223.78 | 421.74 | 269.19 | 76.84 | 71.56 |
| Balance sheet total (liabilities) | 1 336.29 | 1 328.14 | 1 169.19 | 969.09 | 1 189.62 |
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.