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
PANTHEON A/S — Credit Rating and Financial Key Figures
CVR number: 31933730
Europaplads 16, 8000 Aarhus C
tel: 87930043
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 299.20 | - 338.56 | - 474.67 | 312.30 | - 196.41 |
| Employee benefit expenses | - 595.90 | - 597.46 | -4 745.24 | - 735.03 | -50.54 |
| Other operating expenses | -9.32 | ||||
| Total depreciation | -6.22 | -6.22 | -5.44 | -2.84 | |
| EBIT | - 302.92 | - 942.24 | -5 234.67 | - 425.57 | - 246.94 |
| Other financial income | 17.18 | 73.92 | 17.78 | 19.25 | 20.46 |
| Other financial expenses | -1 396.23 | - 307.20 | -80.64 | -43.73 | -49.75 |
| Reduction non-current investment assets | -10.00 | ||||
| Net income from associates (fin.) | 10 392.92 | - 961.84 | -76.54 | -50.90 | -87.74 |
| Pre-tax profit | 8 710.95 | -2 137.36 | -5 384.06 | - 500.95 | - 363.97 |
| Income taxes | 369.00 | 256.00 | 1 163.00 | -1 889.68 | 157.13 |
| Net earnings | 9 079.95 | -1 881.36 | -4 221.06 | -2 390.63 | - 206.84 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 39.31 | 33.09 | 2.84 | ||
| Other tangible assets | 23.99 | 23.99 | 23.99 | 23.99 | 23.99 |
| Tangible assets total | 63.30 | 57.08 | 26.83 | 23.99 | 23.99 |
| Participating interests | 37 716.58 | 9 136.52 | 578.89 | 545.42 | 494.50 |
| Investments total | 37 719.58 | 9 139.52 | 581.89 | 548.42 | 494.50 |
| Non-current loans receivable | 10.00 | 10.00 | |||
| Long term receivables total | 10.00 | 10.00 | |||
| Inventories total | |||||
| Current trade debtors | 62.50 | ||||
| Current amounts owed by group member comp. | 125.96 | 131.51 | 138.17 | 147.72 | 160.15 |
| Current owed by particip. interest comp. | 20.35 | 20.35 | 30.35 | ||
| Prepayments and accrued income | 15.91 | 16.39 | 16.88 | 20.93 | |
| Current other receivables | 0.72 | 213.02 | 48.34 | 48.32 | |
| Current deferred tax assets | 1 288.00 | 1 544.00 | 2 707.00 | 817.32 | 918.13 |
| Short term receivables total | 1 513.44 | 1 925.27 | 2 940.75 | 985.97 | 1 126.60 |
| Cash and bank deposits | 177.31 | 5.25 | 5.25 | 72.59 | 24.98 |
| Cash and cash equivalents | 177.31 | 5.25 | 5.25 | 72.59 | 24.98 |
| Balance sheet total (assets) | 39 483.63 | 11 137.12 | 3 554.71 | 1 630.97 | 1 670.06 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 411.00 | 8 668.94 | 6 787.59 | 2 566.53 | 175.89 |
| Profit of the financial year | 9 079.95 | -1 881.36 | -4 221.06 | -2 390.63 | - 206.84 |
| Shareholders equity total | 9 168.94 | 7 287.59 | 3 066.53 | 675.89 | 469.05 |
| Provisions | 9.27 | ||||
| Non-current owed to group member | 326.78 | 324.73 | 178.22 | 654.32 | 839.85 |
| Non-current liabilities total | 326.78 | 324.73 | 178.22 | 654.32 | 839.85 |
| Current loans from credit institutions | 29 662.06 | 2 419.95 | 159.42 | 5.90 | 2.03 |
| Current trade creditors | 50.00 | 945.63 | 50.00 | 50.00 | 129.88 |
| Other non-interest bearing current liabilities | 266.57 | 159.23 | 100.55 | 244.84 | 229.26 |
| Current liabilities total | 29 978.63 | 3 524.81 | 309.97 | 300.75 | 361.16 |
| Balance sheet total (liabilities) | 39 483.63 | 11 137.12 | 3 554.71 | 1 630.97 | 1 670.06 |
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.