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
Makwärk ApS — Credit Rating and Financial Key Figures
CVR number: 39717964
Vedskøllevej 35, 4600 Køge
mail@makwaerk.com
tel: 20716207
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 861.49 | 1 042.41 | 938.35 | 681.32 | 499.90 |
| Employee benefit expenses | - 407.54 | - 598.79 | - 794.11 | - 463.63 | - 390.60 |
| Total depreciation | -15.25 | ||||
| EBIT | 453.95 | 443.62 | 144.24 | 217.68 | 94.05 |
| Other financial income | 5.58 | 23.73 | 34.31 | 52.26 | 34.25 |
| Other financial expenses | -10.21 | -10.15 | -8.89 | -18.67 | -20.63 |
| Pre-tax profit | 449.32 | 457.19 | 169.65 | 251.27 | 107.67 |
| Income taxes | -98.90 | - 100.58 | -37.63 | -56.00 | -24.21 |
| Net earnings | 350.42 | 356.61 | 132.02 | 195.28 | 83.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 108.25 | 93.00 | |||
| Tangible assets total | 108.25 | 93.00 | |||
| Investments total | 16.50 | 16.50 | |||
| Long term receivables total | |||||
| Finished products/goods | 75.05 | 10.17 | 12.55 | ||
| Inventories total | 75.05 | 10.17 | 12.55 | ||
| Current trade debtors | 408.90 | 91.52 | 133.38 | 743.35 | 101.75 |
| Current amounts owed by group member comp. | 614.03 | 648.34 | 510.41 | 155.29 | |
| Prepayments and accrued income | 56.23 | ||||
| Current other receivables | 515.58 | 342.42 | |||
| Current deferred tax assets | 1.59 | ||||
| Short term receivables total | 926.06 | 1 047.98 | 781.72 | 1 253.76 | 313.27 |
| Cash and bank deposits | 744.60 | 194.14 | 314.43 | 28.66 | 607.74 |
| Cash and cash equivalents | 744.60 | 194.14 | 314.43 | 28.66 | 607.74 |
| Balance sheet total (assets) | 1 687.16 | 1 258.61 | 1 171.20 | 1 400.84 | 1 026.56 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 100.00 | 150.00 | 50.00 | |
| Retained earnings | 74.14 | 24.56 | 281.17 | 263.19 | 408.46 |
| Profit of the financial year | 350.42 | 356.61 | 132.02 | 195.28 | 83.46 |
| Shareholders equity total | 474.56 | 631.17 | 563.19 | 658.46 | 591.92 |
| Provisions | 75.33 | 5.95 | 7.06 | ||
| Non-current deferred tax liabilities | 77.19 | 25.25 | 112.96 | 50.04 | 23.10 |
| Non-current liabilities total | 77.19 | 25.25 | 112.96 | 50.04 | 23.10 |
| Current trade creditors | 190.54 | 182.49 | 69.76 | 77.54 | 154.65 |
| Current owed to group member | 39.21 | 147.96 | 156.23 | 342.25 | 3.37 |
| Short-term deferred tax liabilities | 25.25 | 112.96 | 50.04 | ||
| Other non-interest bearing current liabilities | 465.83 | 196.42 | 243.81 | 153.62 | 196.41 |
| Accruals and deferred income | 439.82 | ||||
| Current liabilities total | 1 135.40 | 526.86 | 495.05 | 686.38 | 404.47 |
| Balance sheet total (liabilities) | 1 687.16 | 1 258.61 | 1 171.20 | 1 400.84 | 1 026.56 |
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.