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
Værdiskaber ApS — Credit Rating and Financial Key Figures
CVR number: 39753480
Søndersøvej 51, 3500 Værløse
flemming@eiberg.dk
tel: 25599000
www.vaerdiskaber.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 255.07 | 254.72 | 182.37 | 355.34 | 315.09 |
| Employee benefit expenses | - 149.10 | - 168.76 | - 204.61 | - 319.76 | - 275.56 |
| Total depreciation | -54.24 | -50.02 | -41.06 | -28.68 | -22.02 |
| EBIT | 51.73 | 35.94 | -63.30 | 6.90 | 17.51 |
| Other financial income | 0.03 | 0.30 | 0.18 | ||
| Other financial expenses | -0.69 | -0.73 | -0.22 | -2.32 | |
| Pre-tax profit | 51.04 | 35.20 | -63.49 | 4.87 | 17.69 |
| Income taxes | -11.62 | -7.83 | -2.57 | -4.58 | |
| Net earnings | 39.42 | 27.37 | -63.49 | 2.30 | 13.12 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 100.88 | 111.11 | 70.05 | 66.09 | 44.08 |
| Tangible assets total | 100.88 | 111.11 | 70.05 | 66.09 | 44.08 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 16.92 | 45.48 | 45.48 | 45.48 | |
| Inventories total | 16.92 | 45.48 | 45.48 | 45.48 | |
| Current trade debtors | 40.31 | 26.13 | 26.88 | 18.25 | 141.63 |
| Prepayments and accrued income | 7.78 | ||||
| Current deferred tax assets | 2.00 | 1.43 | |||
| Short term receivables total | 48.09 | 26.13 | 28.88 | 19.68 | 141.63 |
| Cash and bank deposits | 38.79 | 22.75 | 71.54 | 139.20 | 27.91 |
| Cash and cash equivalents | 38.79 | 22.75 | 71.54 | 139.20 | 27.91 |
| Balance sheet total (assets) | 204.68 | 205.46 | 215.94 | 270.45 | 213.61 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 26.67 | 65.45 | 92.83 | 29.11 | 31.41 |
| Profit of the financial year | 39.42 | 27.37 | -63.49 | 2.30 | 13.12 |
| Shareholders equity total | 116.09 | 142.83 | 79.33 | 81.41 | 94.53 |
| Non-current liabilities total | |||||
| Current trade creditors | 18.57 | 14.77 | 11.31 | 32.85 | 9.19 |
| Current owed to participating | 14.43 | 1.19 | 60.68 | 76.29 | 45.84 |
| Short-term deferred tax liabilities | 18.50 | 3.58 | |||
| Other non-interest bearing current liabilities | 37.10 | 46.68 | 64.62 | 79.89 | 60.47 |
| Current liabilities total | 88.59 | 62.63 | 136.61 | 189.03 | 119.08 |
| Balance sheet total (liabilities) | 204.68 | 205.46 | 215.94 | 270.45 | 213.61 |
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.