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
A Værksted ApS — Credit Rating and Financial Key Figures
CVR number: 42660469
Utoftvej 4, 7190 Billund
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 328.20 | 2 726.95 | 2 258.57 | 2 851.86 | 3 151.24 |
| Employee benefit expenses | - 700.11 | -2 596.63 | -1 743.54 | -2 046.63 | -2 237.09 |
| Other operating expenses | -23.17 | ||||
| Total depreciation | -8.38 | -76.16 | -58.51 | -76.33 | -94.89 |
| EBIT | - 380.28 | 31.00 | 456.52 | 728.90 | 819.26 |
| Other financial income | 1.40 | 1.93 | 8.22 | 19.26 | |
| Other financial expenses | -6.67 | -72.35 | -26.64 | -16.22 | -7.87 |
| Pre-tax profit | - 385.55 | -39.41 | 438.11 | 731.93 | 811.39 |
| Income taxes | 83.44 | 8.48 | -96.94 | - 162.25 | - 179.43 |
| Net earnings | - 302.12 | -30.93 | 341.17 | 569.69 | 631.96 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 603.55 | 452.95 | 380.81 | 406.66 | 416.97 |
| Tangible assets total | 603.55 | 452.95 | 380.81 | 406.66 | 416.97 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 491.95 | ||||
| Inventories total | 491.95 | ||||
| Current trade debtors | 169.24 | 285.62 | 142.59 | 376.62 | 335.43 |
| Current amounts owed by group member comp. | 174.38 | 192.32 | 379.79 | ||
| Prepayments and accrued income | 136.34 | 109.63 | 27.41 | 38.46 | |
| Current other receivables | 148.98 | 174.28 | 11.06 | 68.08 | 29.60 |
| Current deferred tax assets | 115.25 | 9.71 | |||
| Short term receivables total | 433.47 | 780.33 | 455.60 | 851.91 | 403.48 |
| Cash and bank deposits | 26.75 | 550.11 | 544.90 | 554.13 | 979.93 |
| Cash and cash equivalents | 26.75 | 550.11 | 544.90 | 554.13 | 979.93 |
| Balance sheet total (assets) | 1 555.72 | 1 783.39 | 1 381.31 | 1 812.70 | 1 800.39 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 400.00 | 599.77 | |||
| Retained earnings | - 302.12 | - 333.05 | - 391.88 | - 421.96 | |
| Profit of the financial year | - 302.12 | -30.93 | 341.17 | 569.69 | 631.96 |
| Shareholders equity total | - 262.12 | - 293.05 | 48.13 | 617.81 | 849.77 |
| Provisions | 31.81 | 33.04 | 38.20 | 38.42 | 36.09 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.45 | 9.72 | 5.73 | 0.35 | |
| Current trade creditors | 150.05 | 473.95 | 548.98 | 215.83 | 209.61 |
| Current owed to group member | 1 485.67 | 1 242.75 | 402.95 | 465.78 | 178.99 |
| Short-term deferred tax liabilities | 91.78 | 162.02 | 181.76 | ||
| Other non-interest bearing current liabilities | 150.32 | 326.24 | 241.55 | 307.11 | 343.81 |
| Current liabilities total | 1 786.03 | 2 043.39 | 1 294.98 | 1 156.46 | 914.52 |
| Balance sheet total (liabilities) | 1 555.72 | 1 783.39 | 1 381.31 | 1 812.70 | 1 800.39 |
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.