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
Made by Mama ApS — Credit Rating and Financial Key Figures
CVR number: 38538098
Holte Stationsvej 16, 2840 Holte
ciao@madebymama.com
tel: 71999710
www.madebymama.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 453.79 | - 645.28 | -80.00 | 935.46 | 2 213.00 |
| Employee benefit expenses | -1 618.10 | -1 862.84 | -1 331.00 | -1 014.64 | -1 710.47 |
| Other operating expenses | -45.19 | -46.00 | -0.50 | -5.09 | |
| Total depreciation | - 134.32 | - 150.87 | - 264.00 | - 286.33 | - 510.31 |
| EBIT | -2 206.21 | -2 704.18 | -1 721.00 | - 366.02 | -12.86 |
| Other financial income | 15.89 | 0.40 | 0.02 | 12.97 | |
| Other financial expenses | -70.80 | - 135.46 | - 307.00 | - 245.58 | - 203.48 |
| Pre-tax profit | -2 261.12 | -2 839.24 | -2 028.00 | - 611.58 | - 203.37 |
| Income taxes | -4.10 | -4.89 | -26.63 | ||
| Net earnings | -2 265.22 | -2 844.13 | -2 028.00 | - 611.58 | - 230.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 470.14 | 551.37 | 649.00 | 897.03 | 1 156.52 |
| Intangible assets total | 470.14 | 551.37 | 649.00 | 897.03 | 1 156.52 |
| Buildings | 45.19 | 28.48 | 181.09 | ||
| Machinery and equipment | 50.03 | 50.01 | 33.00 | 70.41 | 126.68 |
| Tangible assets total | 95.22 | 50.01 | 33.00 | 98.89 | 307.77 |
| Investments total | 50.36 | 90.50 | 30.00 | 66.11 | 66.40 |
| Long term receivables total | |||||
| Finished products/goods | 1 115.64 | 1 532.00 | 1 676.00 | 2 366.89 | 3 363.11 |
| Advance payments | 58.80 | 113.78 | 43.00 | ||
| Inventories total | 1 174.44 | 1 645.78 | 1 719.00 | 2 366.89 | 3 363.11 |
| Current trade debtors | 784.52 | 1 123.88 | 491.00 | 1 392.23 | 1 404.29 |
| Prepayments and accrued income | 65.00 | 126.84 | 25.00 | 170.90 | 212.23 |
| Current other receivables | 258.26 | 212.57 | 827.00 | 242.13 | 244.74 |
| Short term receivables total | 1 107.78 | 1 463.28 | 1 343.00 | 1 805.27 | 1 861.26 |
| Cash and bank deposits | 899.08 | 591.51 | 1 320.00 | 217.30 | 166.09 |
| Cash and cash equivalents | 899.08 | 591.51 | 1 320.00 | 217.30 | 166.09 |
| Balance sheet total (assets) | 3 797.02 | 4 392.45 | 5 094.00 | 5 451.49 | 6 921.15 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 200.00 | 2 269.00 | 2 508.78 | 277.19 |
| Share premium account | 5 969.14 | 7 267.25 | 11 426.00 | ||
| Other reserves | 430.07 | 506.00 | 699.69 | 902.09 | |
| Retained earnings | -5 004.60 | -7 700.01 | -12 244.00 | -2 198.69 | - 781.07 |
| Profit of the financial year | -2 265.22 | -2 844.13 | -2 028.00 | - 611.58 | - 230.00 |
| Shareholders equity total | - 300.68 | -1 646.83 | -71.00 | 398.20 | 168.20 |
| Non-current loans from credit institutions | 1 113.48 | 1 880.41 | 1 529.00 | 1 112.88 | |
| Non-current deferred tax liabilities | 119.36 | 72.00 | 126.32 | 2 405.19 | |
| Non-current liabilities total | 1 113.48 | 1 999.76 | 1 601.00 | 1 239.21 | 2 405.19 |
| Current loans from credit institutions | 67.05 | 559.00 | 877.21 | 1 640.42 | |
| Advances received | 602.00 | 179.80 | |||
| Current trade creditors | 1 335.84 | 2 303.83 | 1 443.00 | 2 187.94 | 1 698.76 |
| Current owed to participating | 5.42 | 96.88 | |||
| Short-term deferred tax liabilities | 1.00 | 0.80 | 0.80 | ||
| Other non-interest bearing current liabilities | 1 580.33 | 1 641.01 | 865.32 | 743.50 | 731.90 |
| Accruals and deferred income | 93.88 | 93.88 | |||
| Current liabilities total | 2 984.22 | 4 039.52 | 3 564.00 | 3 814.08 | 4 347.76 |
| Balance sheet total (liabilities) | 3 797.02 | 4 392.45 | 5 094.00 | 5 451.49 | 6 921.15 |
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.