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
Metis ApS — Credit Rating and Financial Key Figures
CVR number: 36403160
Bakkevej 4, 2690 Karlslunde
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 131.17 | 1 209.45 | 1 550.99 | 1 128.34 | 1 683.94 |
| Employee benefit expenses | - 933.33 | -1 115.34 | - 908.96 | - 873.00 | - 744.06 |
| Total depreciation | -36.00 | -36.00 | -36.00 | -36.00 | -24.00 |
| EBIT | 161.84 | 58.10 | 606.03 | 219.34 | 915.88 |
| Other financial income | 0.33 | 1.07 | |||
| Other financial expenses | -1.13 | -2.05 | -1.05 | ||
| Pre-tax profit | 160.71 | 56.05 | 604.98 | 219.67 | 916.96 |
| Income taxes | -36.79 | -13.32 | - 133.36 | -49.29 | - 201.92 |
| Net earnings | 123.92 | 42.73 | 471.62 | 170.38 | 715.03 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 288.00 | 252.00 | 216.00 | 179.99 | |
| Tangible assets total | 288.00 | 252.00 | 216.00 | 179.99 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 144.94 | 125.49 | 123.53 | 130.87 | 629.67 |
| Current amounts owed by group member comp. | 32.43 | 21.40 | |||
| Prepayments and accrued income | 4.77 | ||||
| Current other receivables | 0.10 | 0.03 | 500.04 | 0.10 | 0.10 |
| Short term receivables total | 149.81 | 157.96 | 644.97 | 130.97 | 629.77 |
| Cash and bank deposits | 123.87 | 98.34 | 185.04 | 390.88 | 867.66 |
| Cash and cash equivalents | 123.87 | 98.34 | 185.04 | 390.88 | 867.66 |
| Balance sheet total (assets) | 561.68 | 508.29 | 1 046.01 | 701.85 | 1 497.43 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 1 000.00 | |||
| Retained earnings | 28.83 | 152.75 | - 304.52 | 167.10 | - 662.52 |
| Profit of the financial year | 123.92 | 42.73 | 471.62 | 170.38 | 715.03 |
| Shareholders equity total | 202.75 | 245.48 | 717.10 | 387.48 | 1 102.51 |
| Provisions | 22.52 | 24.81 | 24.55 | 22.37 | 21.27 |
| Non-current deferred tax liabilities | 31.10 | 11.03 | 133.62 | 51.47 | 203.02 |
| Non-current liabilities total | 31.10 | 11.03 | 133.62 | 51.47 | 203.02 |
| Current trade creditors | 11.06 | 10.03 | 10.03 | 10.04 | 10.04 |
| Current owed to participating | 0.11 | ||||
| Current owed to group member | 136.47 | ||||
| Other non-interest bearing current liabilities | 157.78 | 216.94 | 160.71 | 230.50 | 160.48 |
| Current liabilities total | 305.31 | 226.97 | 170.74 | 240.53 | 170.62 |
| Balance sheet total (liabilities) | 561.68 | 508.29 | 1 046.01 | 701.85 | 1 497.43 |
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.