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
INTEGRA2R ApS — Credit Rating and Financial Key Figures
CVR number: 32789048
Ellevej 2, 8310 Tranbjerg J
hly@integra2r.com
tel: 73708070
www.integra2r.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 21 055.36 | 19 062.29 | 17 638.85 | 21 689.86 | 20 012.47 |
| Employee benefit expenses | -15 424.94 | -15 457.85 | -15 682.16 | -15 597.28 | -19 346.92 |
| Other operating expenses | - 138.08 | -79.55 | -47.65 | -55.40 | |
| Total depreciation | - 351.29 | - 274.59 | - 286.16 | - 268.43 | -9 447.74 |
| EBIT | 5 279.13 | 3 191.76 | 1 590.97 | 5 776.50 | -8 837.60 |
| Other financial income | 54.31 | 1.01 | 2.81 | 0.50 | |
| Other financial expenses | - 304.87 | - 281.37 | - 378.44 | - 323.49 | - 376.83 |
| Pre-tax profit | 5 028.57 | 2 911.41 | 1 215.34 | 5 453.01 | -9 213.93 |
| Income taxes | -1 106.33 | - 644.03 | - 406.99 | -1 257.40 | -78.83 |
| Net earnings | 3 922.24 | 2 267.37 | 808.35 | 4 195.61 | -9 292.75 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 84.27 | ||||
| Intangible assets total | 84.27 | ||||
| Land and waters | 17 265.52 | 19 230.45 | 20 691.89 | 21 560.15 | 14 450.00 |
| Machinery and equipment | 105.11 | 224.50 | 125.98 | 55.86 | 107.41 |
| Tangible assets total | 17 370.62 | 19 454.95 | 20 817.87 | 21 616.01 | 14 557.41 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6 000.03 | 7 406.37 | 7 502.26 | 6 367.24 | 7 573.25 |
| Prepayments and accrued income | 103.01 | 124.89 | 139.46 | 182.16 | 739.59 |
| Current other receivables | 1 391.12 | 523.76 | 296.92 | 1 339.56 | 716.89 |
| Current deferred tax assets | 117.44 | 152.17 | 60.13 | 68.23 | 503.80 |
| Short term receivables total | 7 611.60 | 8 207.18 | 7 998.78 | 7 957.20 | 9 533.54 |
| Cash and bank deposits | 412.88 | 2 723.80 | 2 411.85 | ||
| Cash and cash equivalents | 412.88 | 2 723.80 | 2 411.85 | ||
| Balance sheet total (assets) | 25 479.37 | 27 662.13 | 28 816.64 | 32 297.00 | 26 502.80 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 4 000.00 | 4 200.00 | |||
| Retained earnings | 3 132.67 | 7 054.91 | 9 322.28 | 5 930.64 | 16 800.17 |
| Profit of the financial year | 3 922.24 | 2 267.37 | 808.35 | 4 195.61 | -9 292.75 |
| Shareholders equity total | 11 179.91 | 9 447.28 | 10 255.64 | 14 451.24 | 7 632.41 |
| Non-current loans from credit institutions | 5 887.55 | 5 580.39 | 5 269.99 | 4 958.84 | 4 645.68 |
| Non-current other liabilities | 3 179.18 | ||||
| Non-current deferred tax liabilities | 1 161.64 | 3 889.75 | 4 369.85 | 5 282.21 | 4 382.21 |
| Non-current liabilities total | 10 228.37 | 9 470.14 | 9 639.85 | 10 241.05 | 9 027.89 |
| Current loans from credit institutions | 319.76 | 722.19 | 558.17 | 311.16 | 1 578.67 |
| Advances received | 190.59 | 685.97 | |||
| Current trade creditors | 785.38 | 787.58 | 869.65 | 279.16 | 723.29 |
| Current owed to participating | 24.74 | 24.74 | 24.74 | ||
| Current owed to group member | 81.91 | 3 556.43 | 4 107.50 | 3 658.93 | 1 000.00 |
| Short-term deferred tax liabilities | 314.95 | ||||
| Other non-interest bearing current liabilities | 2 884.03 | 3 626.68 | 3 046.15 | 3 140.13 | 5 829.83 |
| Accruals and deferred income | 51.83 | ||||
| Current liabilities total | 4 071.09 | 8 744.70 | 8 921.16 | 7 604.70 | 9 842.50 |
| Balance sheet total (liabilities) | 25 479.37 | 27 662.13 | 28 816.64 | 32 297.00 | 26 502.80 |
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.