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
RackBuddy ApS — Credit Rating and Financial Key Figures
CVR number: 36925876
Gl Vardevej 66 A, 6700 Esbjerg
info@rackbuddy.dk
tel: 33220240
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 961.25 | 5 682.65 | 5 635.71 | 5 352.66 | 4 371.19 |
| Employee benefit expenses | -6 718.74 | -4 486.83 | -4 415.77 | -3 565.55 | -3 180.30 |
| Total depreciation | - 414.92 | - 518.06 | - 628.27 | - 604.84 | - 571.29 |
| EBIT | 827.59 | 677.77 | 591.68 | 1 182.26 | 619.60 |
| Other financial income | 12.38 | 0.50 | 0.63 | 2.07 | |
| Other financial expenses | - 157.30 | - 172.12 | - 362.08 | - 418.46 | - 483.73 |
| Pre-tax profit | 682.66 | 506.14 | 230.22 | 765.87 | 135.88 |
| Income taxes | - 146.68 | -72.00 | -64.49 | - 176.91 | -36.32 |
| Net earnings | 535.99 | 434.14 | 165.73 | 588.96 | 99.55 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 221.10 | 744.10 | 820.00 | 669.83 | 416.50 |
| Intangible assets total | 221.10 | 744.10 | 820.00 | 669.83 | 416.50 |
| Buildings | 1 442.01 | 1 123.09 | 815.64 | 494.01 | 194.80 |
| Machinery and equipment | 177.66 | 110.74 | 56.34 | 26.65 | 7.90 |
| Tangible assets total | 1 619.67 | 1 233.83 | 871.98 | 520.66 | 202.70 |
| Holdings in group member companies | 7.45 | 7.45 | 7.45 | 7.45 | 7.45 |
| Investments total | 294.62 | 280.75 | 320.01 | 328.31 | 351.87 |
| Long term receivables total | |||||
| Raw materials and consumables | 5 117.10 | 4 669.39 | 4 991.03 | 5 100.95 | 4 696.35 |
| Advance payments | 210.83 | 106.82 | |||
| Inventories total | 5 327.94 | 4 776.21 | 4 991.03 | 5 100.95 | 4 696.35 |
| Current trade debtors | 135.47 | 163.39 | 208.33 | 314.74 | 230.75 |
| Current amounts owed by group member comp. | 1.51 | 7.15 | |||
| Prepayments and accrued income | 312.17 | 228.80 | 113.34 | 189.98 | 29.82 |
| Current other receivables | 11.15 | 120.94 | 290.31 | 13.29 | 49.19 |
| Current deferred tax assets | 109.00 | 57.51 | |||
| Short term receivables total | 458.80 | 622.13 | 669.49 | 519.51 | 316.90 |
| Cash and bank deposits | 499.01 | 625.59 | 518.76 | 692.04 | 402.01 |
| Cash and cash equivalents | 499.01 | 625.59 | 518.76 | 692.04 | 402.01 |
| Balance sheet total (assets) | 8 421.14 | 8 282.60 | 8 191.28 | 7 831.31 | 6 386.32 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 400.00 | 250.00 | 2 600.00 | ||
| Other reserves | 172.45 | 580.40 | 639.61 | -1 477.53 | 324.87 |
| Retained earnings | 2 275.24 | 2 003.28 | 2 128.22 | - 188.91 | 597.64 |
| Profit of the financial year | 535.99 | 434.14 | 165.73 | 588.96 | 99.55 |
| Shareholders equity total | 3 033.68 | 3 467.83 | 3 233.56 | 1 572.52 | 1 072.07 |
| Provisions | 84.00 | 156.00 | 148.00 | 92.00 | 24.00 |
| Non-current other liabilities | 927.90 | ||||
| Non-current deferred tax liabilities | 601.60 | 265.52 | |||
| Non-current liabilities total | 927.90 | 601.60 | 265.52 | ||
| Current loans from credit institutions | 1 919.46 | 510.84 | 1 256.95 | 3 155.89 | 3 414.40 |
| Current trade creditors | 1 042.03 | 1 594.78 | 1 294.32 | 1 119.92 | 696.59 |
| Current owed to participating | 64.11 | 67.75 | 31.50 | 46.50 | 93.00 |
| Current owed to group member | 33.60 | 69.04 | 56.90 | ||
| Short-term deferred tax liabilities | 51.68 | 82.91 | 26.32 | ||
| Other non-interest bearing current liabilities | 2 192.58 | -1 188.95 | 1 568.45 | 1 496.05 | 1 059.94 |
| Current liabilities total | 5 303.45 | 1 053.46 | 4 208.12 | 5 901.27 | 5 290.25 |
| Balance sheet total (liabilities) | 8 421.14 | 5 605.19 | 8 191.28 | 7 831.31 | 6 386.32 |
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.