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
VAIA ApS — Credit Rating and Financial Key Figures
CVR number: 32478514
Nyhavn 31, 1051 København K
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 510.43 | 6 005.83 | 6 276.65 | 5 960.10 | 6 318.58 |
| Employee benefit expenses | -1 300.91 | -3 553.42 | -4 827.57 | -5 373.27 | -5 263.89 |
| Other operating expenses | -20.58 | -50.28 | - 117.39 | ||
| Total depreciation | -43.68 | -11.41 | -44.64 | -72.97 | -69.58 |
| EBIT | 1 165.84 | 2 441.01 | 1 383.86 | 463.58 | 867.72 |
| Other financial income | 9.99 | 41.28 | |||
| Other financial expenses | -17.19 | -21.21 | -4.68 | -2.36 | -1.37 |
| Pre-tax profit | 1 148.64 | 2 419.80 | 1 379.18 | 471.21 | 907.63 |
| Income taxes | - 252.71 | - 533.06 | - 303.48 | - 104.17 | - 243.54 |
| Net earnings | 895.94 | 1 886.74 | 1 075.70 | 367.04 | 664.09 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 24.52 | 13.11 | 316.36 | 243.39 | 173.81 |
| Tangible assets total | 24.52 | 13.11 | 316.36 | 243.39 | 173.81 |
| Investments total | 255.00 | 255.00 | 255.00 | 255.00 | 255.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 7.43 | 23.63 | 13.48 | 18.55 | 31.45 |
| Inventories total | 7.43 | 23.63 | 13.48 | 18.55 | 31.45 |
| Current trade debtors | 148.39 | 149.71 | 223.46 | 94.99 | |
| Current amounts owed by group member comp. | 1 180.86 | 1 650.92 | 440.62 | ||
| Prepayments and accrued income | 3.30 | ||||
| Current deferred tax assets | 10.35 | 8.92 | |||
| Short term receivables total | 1 191.21 | 1 808.24 | 149.71 | 223.46 | 538.90 |
| Other current investments | 1 046.98 | ||||
| Cash and bank deposits | 1 276.57 | 3 085.28 | 2 553.20 | 1 849.41 | 978.23 |
| Cash and cash equivalents | 1 276.57 | 3 085.28 | 2 553.20 | 1 849.41 | 2 025.21 |
| Balance sheet total (assets) | 2 754.73 | 5 185.26 | 3 287.74 | 2 589.80 | 3 024.38 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 200.00 | 1 000.00 | 500.00 | ||
| Retained earnings | 474.81 | - 829.25 | 57.49 | 1 133.19 | 1 000.23 |
| Profit of the financial year | 895.94 | 1 886.74 | 1 075.70 | 367.04 | 664.09 |
| Shareholders equity total | 1 495.75 | 3 382.49 | 2 258.19 | 1 625.23 | 2 289.32 |
| Provisions | 11.65 | 10.09 | 38.96 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 34.98 | 36.90 | 31.04 | 157.97 | 139.36 |
| Current owed to group member | 57.53 | 319.93 | |||
| Short-term deferred tax liabilities | 179.85 | 531.63 | 282.90 | 105.74 | 214.66 |
| Other non-interest bearing current liabilities | 1 044.15 | 1 234.24 | 646.43 | 370.85 | 342.07 |
| Current liabilities total | 1 258.98 | 1 802.77 | 1 017.90 | 954.48 | 696.09 |
| Balance sheet total (liabilities) | 2 754.73 | 5 185.26 | 3 287.74 | 2 589.80 | 3 024.38 |
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.