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
MOTION & TRIVSEL ApS — Credit Rating and Financial Key Figures
CVR number: 32149839
Havnegade 31, 9400 Nørresundby
brian.vaadde@gmail.com
tel: 26460230
www.motion-trivsel.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 420.92 | 1 234.83 | 972.82 | 776.56 | 621.85 |
| Employee benefit expenses | - 298.14 | - 309.09 | - 312.56 | - 205.00 | - 326.40 |
| Other operating expenses | - 196.48 | - 119.15 | -1 085.76 | - 424.57 | |
| Reduction in value of non-current assets | 3 720.00 | - 975.00 | -1 230.85 | - 900.00 | 700.00 |
| EBIT | 4 842.77 | - 245.74 | - 689.73 | -1 414.20 | 570.88 |
| Other financial income | 74.03 | 14.88 | 66.95 | 120.02 | |
| Other financial expenses | - 733.64 | - 569.49 | - 668.29 | - 769.00 | - 574.48 |
| Pre-tax profit | 4 109.13 | - 741.19 | -1 343.15 | -2 116.25 | 116.42 |
| Income taxes | - 906.14 | 161.23 | 463.18 | 295.39 | 66.56 |
| Net earnings | 3 203.00 | - 579.96 | - 879.97 | -1 820.86 | 182.98 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 49 920.00 | 45 650.00 | 40 650.00 | 33 950.00 | 28 900.00 |
| Tangible assets total | 49 920.00 | 45 650.00 | 40 650.00 | 33 950.00 | 28 900.00 |
| Investments total | 26.12 | 26.12 | 26.12 | 6.00 | 6.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 280.00 | 250.39 | 2 321.42 | 3 021.07 | |
| Current other receivables | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Short term receivables total | 2.00 | 282.00 | 252.39 | 2 323.42 | 3 023.07 |
| Cash and bank deposits | 519.34 | 1 176.03 | 2 140.24 | 416.29 | 613.44 |
| Cash and cash equivalents | 519.34 | 1 176.03 | 2 140.24 | 416.29 | 613.44 |
| Balance sheet total (assets) | 50 467.46 | 47 134.15 | 43 068.74 | 36 695.71 | 32 542.51 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 61.00 | 67.50 | ||
| Retained earnings | 13 327.62 | 16 430.61 | 15 789.65 | 14 842.18 | 13 021.33 |
| Profit of the financial year | 3 203.00 | - 579.96 | - 879.97 | -1 820.86 | 182.98 |
| Shareholders equity total | 16 655.61 | 16 075.65 | 15 095.68 | 13 213.83 | 13 329.30 |
| Provisions | 2 629.00 | 2 327.52 | 1 790.62 | 1 370.36 | 1 303.80 |
| Non-current loans from credit institutions | 30 135.03 | 27 853.49 | 25 456.37 | 21 477.79 | 17 475.70 |
| Non-current advances received | 24.61 | ||||
| Non-current owed to group member | 53.33 | ||||
| Non-current liabilities total | 30 212.97 | 27 853.49 | 25 456.37 | 21 477.79 | 17 475.70 |
| Current loans from credit institutions | 263.00 | 255.31 | 198.00 | 160.00 | 146.61 |
| Advances received | 13.23 | 8.56 | 9.55 | ||
| Current trade creditors | 42.75 | 42.75 | 42.75 | 42.75 | 42.75 |
| Short-term deferred tax liabilities | 92.09 | 140.25 | 73.72 | 124.87 | |
| Other non-interest bearing current liabilities | 572.03 | 439.18 | 398.37 | 297.55 | 234.80 |
| Current liabilities total | 969.88 | 877.49 | 726.07 | 633.73 | 433.71 |
| Balance sheet total (liabilities) | 50 467.46 | 47 134.15 | 43 068.74 | 36 695.71 | 32 542.51 |
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.