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
F. STAGE HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 21533491
Industrivej 5, 6690 Gørding
tel: 75177052
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -5.65 | -7.08 | -7.49 | -8.68 | -6.75 |
| Employee benefit expenses | - 200.00 | ||||
| EBIT | -5.65 | -7.08 | -7.49 | - 208.68 | -6.75 |
| Other financial income | 624.16 | 155.96 | 183.82 | 241.07 | 307.31 |
| Other financial expenses | -21.79 | - 250.29 | 231.95 | 461.57 | - 405.82 |
| Net income from associates (fin.) | 4 327.81 | - 511.53 | 1 236.77 | 246.15 | 597.75 |
| Pre-tax profit | 2 760.63 | - 612.94 | 1 645.05 | 740.11 | 492.50 |
| Income taxes | - 131.78 | -70.63 | - 108.92 | -3.08 | |
| Net earnings | 2 628.85 | - 612.94 | 1 574.41 | 631.19 | 489.41 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 12 940.48 | 5 708.71 | 6 945.48 | 6 991.63 | 7 589.38 |
| Investments total | 12 940.48 | 5 708.71 | 6 945.48 | 6 991.63 | 7 589.38 |
| Non-current loans receivable | -6 470.24 | ||||
| Long term receivables total | -6 470.24 | ||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 4 058.20 | 2 365.68 | 2 770.41 | 3 081.22 | 3 204.13 |
| Current other receivables | -2 029.10 | ||||
| Current deferred tax assets | 15.59 | 74.30 | |||
| Short term receivables total | 2 029.10 | 2 381.27 | 2 770.41 | 3 081.22 | 3 278.43 |
| Other current investments | 2 337.99 | 2 114.53 | 2 354.38 | 2 823.89 | 3 340.63 |
| Cash and bank deposits | 2 804.78 | 2 641.52 | 2 367.06 | 2 388.89 | 1 515.87 |
| Cash and cash equivalents | 5 142.76 | 4 756.06 | 4 721.44 | 5 212.77 | 4 856.50 |
| Balance sheet total (assets) | 13 642.10 | 12 846.04 | 14 437.33 | 15 285.63 | 15 724.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 57.20 | 58.90 | 61.00 | 67.50 |
| Other reserves | 5 270.24 | 4 508.71 | 5 745.48 | 5 791.63 | 6 389.38 |
| Retained earnings | 5 298.85 | 8 632.03 | 6 723.42 | 8 190.68 | 8 156.61 |
| Profit of the financial year | 2 628.85 | - 612.94 | 1 574.41 | 631.19 | 489.41 |
| Shareholders equity total | 13 435.94 | 12 709.99 | 14 227.21 | 14 799.50 | 15 227.91 |
| Non-current liabilities total | |||||
| Current owed to participating | 48.62 | ||||
| Current owed to group member | 48.62 | 133.04 | 181.78 | ||
| Short-term deferred tax liabilities | 154.55 | 25.12 | 111.27 | 4.51 | |
| Other non-interest bearing current liabilities | -45.62 | 3.00 | 3.23 | 374.86 | 491.90 |
| Current liabilities total | 206.16 | 136.04 | 210.12 | 486.13 | 496.41 |
| Balance sheet total (liabilities) | 13 642.10 | 12 846.04 | 14 437.33 | 15 285.63 | 15 724.32 |
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.