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
CELVIVO ApS — Credit Rating and Financial Key Figures
CVR number: 35671099
Ørbækvej 264, 5220 Odense SØ
mail@celvivo.com
tel: 70228228
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 656.32 | -2 493.50 | -1 489.03 | 1 462.59 | -7 874.89 |
| Employee benefit expenses | -7 974.28 | -11 279.00 | -13 307.58 | -11 699.72 | -12 540.30 |
| Total depreciation | - 625.73 | -5 269.26 | -6 653.30 | -7 095.35 | -8 385.67 |
| EBIT | -5 943.69 | -19 041.76 | -21 449.91 | -17 332.49 | -28 800.85 |
| Other financial income | 7.69 | 20.40 | -69.81 | 5.06 | |
| Other financial expenses | -1 259.79 | -2 606.28 | -4 428.48 | -7 600.84 | -8 386.07 |
| Net income from associates (fin.) | - 298.93 | -99.00 | -1 485.64 | 1 283.37 | |
| Pre-tax profit | -7 195.79 | -21 926.56 | -26 047.19 | -26 418.96 | -35 898.49 |
| Income taxes | 2 468.89 | 5 849.07 | 5 772.86 | 5 520.00 | -9 669.60 |
| Net earnings | -4 726.91 | -16 077.50 | -20 274.33 | -20 898.97 | -45 568.09 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 19 072.34 | 22 203.77 | 21 458.53 | 18 927.06 | 12 230.87 |
| Intangible rights | 1 212.71 | 1 619.57 | 2 346.07 | 2 289.26 | 2 021.23 |
| Intangible assets total | 20 285.05 | 23 823.33 | 23 804.60 | 21 216.33 | 14 252.11 |
| Buildings | 666.20 | 944.97 | 778.61 | 602.48 | 492.36 |
| Machinery and equipment | 2 538.62 | 2 545.80 | 1 843.94 | 1 126.66 | 421.23 |
| Tangible assets total | 3 204.82 | 3 490.77 | 2 622.55 | 1 729.14 | 913.59 |
| Holdings in group member companies | 6.67 | ||||
| Investments total | 141.28 | 138.97 | 138.97 | 138.97 | 537.31 |
| Long term receivables total | |||||
| Semifinished products | 120.16 | 145.87 | 138.81 | 221.31 | 244.94 |
| Raw materials and consumables | 68.61 | 1 361.43 | 1 575.99 | 1 074.68 | 1 697.14 |
| Finished products/goods | 667.15 | 1 103.83 | 746.51 | 2 328.93 | 1 423.79 |
| Inventories total | 855.93 | 2 611.13 | 2 461.31 | 3 624.93 | 3 365.87 |
| Current trade debtors | 189.89 | 350.57 | 1 107.88 | 2 561.29 | 1 855.87 |
| Current amounts owed by group member comp. | 1 259.96 | 546.89 | 954.99 | 3 437.51 | |
| Prepayments and accrued income | 165.50 | 127.32 | 290.80 | 233.31 | 363.47 |
| Current other receivables | 1 360.36 | 298.51 | 609.84 | 403.74 | 517.03 |
| Current deferred tax assets | 4 822.84 | 6 494.94 | 9 740.16 | 13 743.16 | 2 952.20 |
| Short term receivables total | 6 538.59 | 8 531.30 | 12 295.56 | 17 896.48 | 9 126.08 |
| Cash and bank deposits | 178.19 | 21.88 | 24.44 | 44.76 | 48.50 |
| Cash and cash equivalents | 178.19 | 21.88 | 24.44 | 44.76 | 48.50 |
| Balance sheet total (assets) | 31 203.85 | 38 617.39 | 41 347.43 | 44 650.60 | 28 243.46 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 53.85 | 53.85 | 65.03 | 65.03 | 80.38 |
| Share premium account | 380.75 | ||||
| Other reserves | 14 876.42 | 17 328.37 | 16 744.32 | 18 914.99 | 9 638.71 |
| Retained earnings | -16 059.16 | -22 847.82 | -15 397.61 | -37 793.25 | -18 577.04 |
| Profit of the financial year | -4 726.91 | -16 077.50 | -20 274.33 | -20 898.97 | -45 568.09 |
| Shareholders equity total | -5 475.04 | -21 543.11 | -18 862.59 | -39 712.19 | -54 426.03 |
| Provisions | 1 312.17 | ||||
| Non-current accruals and deferred income | 1 300.03 | 800.24 | 354.88 | 136.21 | |
| Non-current other liabilities | 322.23 | ||||
| Non-current deferred tax liabilities | 322.23 | 340.51 | 351.07 | 46 893.18 | |
| Non-current liabilities total | 322.23 | 1 622.26 | 1 140.75 | 705.95 | 47 029.39 |
| Current loans from credit institutions | 8 277.81 | 26 666.24 | 36 577.37 | 32 600.44 | |
| Current trade creditors | 1 233.76 | 1 119.19 | 2 386.52 | 1 588.77 | 1 898.98 |
| Current owed to group member | 21 084.59 | 22 135.93 | |||
| Other non-interest bearing current liabilities | 12 726.13 | 26 224.69 | 29 518.72 | 45 047.36 | 689.02 |
| Accruals and deferred income | 780.62 | 497.79 | 443.35 | 451.65 | |
| Current liabilities total | 35 044.49 | 58 538.24 | 59 069.27 | 83 656.84 | 35 640.10 |
| Balance sheet total (liabilities) | 31 203.85 | 38 617.39 | 41 347.43 | 44 650.60 | 28 243.46 |
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.