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
LOCUS A/S — Credit Rating and Financial Key Figures
CVR number: 12154232
Hedeager 44, 8200 Aarhus N
invoice@locus.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 275.03 | 10 727.28 | 18 894.56 | 15 850.99 | 14 549.77 |
| Employee benefit expenses | -10 944.88 | -11 649.29 | -14 242.21 | -15 244.72 | -16 421.16 |
| Total depreciation | -2 145.31 | - 392.10 | -40.63 | -53.00 | - 861.10 |
| EBIT | 2 184.85 | -1 314.11 | 4 611.72 | 553.27 | -2 732.49 |
| Other financial income | 200.60 | 197.31 | 130.99 | ||
| Other financial expenses | - 157.49 | - 159.66 | - 126.26 | - 166.43 | -24.88 |
| Net income from associates (fin.) | 39.80 | ||||
| Pre-tax profit | 2 067.16 | -1 473.77 | 4 686.05 | 584.14 | -2 626.37 |
| Income taxes | - 917.99 | 62.01 | -1 225.17 | - 134.17 | 678.76 |
| Net earnings | 1 149.18 | -1 411.76 | 3 460.88 | 449.98 | -1 947.61 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 4.69 | 4.69 | 7.70 | ||
| Goodwill | 357.55 | ||||
| Intangible assets total | 357.55 | 4.69 | 4.69 | 7.70 | |
| Buildings | 21.78 | 17.42 | |||
| Machinery and equipment | 65.25 | 66.98 | 54.37 | 51.84 | |
| Tangible assets total | 21.78 | 82.67 | 66.98 | 54.37 | 51.84 |
| Investments total | 112.00 | 112.80 | |||
| Long term receivables total | |||||
| Other stocks | 948.63 | 1 625.04 | |||
| Finished products/goods | 1 039.23 | 792.23 | 1 256.37 | ||
| Inventories total | 1 039.23 | 792.23 | 1 256.37 | 948.63 | 1 625.04 |
| Current trade debtors | 3 491.89 | 5 792.02 | 7 042.23 | 3 719.45 | 4 423.40 |
| Current amounts owed by group member comp. | 3 487.68 | 477.99 | 1 136.33 | ||
| Prepayments and accrued income | 318.58 | 1 012.87 | 704.63 | 629.00 | 404.99 |
| Current other receivables | 109.91 | ||||
| Current deferred tax assets | 328.17 | 196.45 | 600.76 | 114.20 | |
| Short term receivables total | 4 138.65 | 7 001.34 | 11 835.30 | 4 940.64 | 6 074.62 |
| Cash and bank deposits | 6 710.24 | 5 215.01 | 4 669.94 | 5 952.69 | 3 902.82 |
| Cash and cash equivalents | 6 710.24 | 5 215.01 | 4 669.94 | 5 952.69 | 3 902.82 |
| Balance sheet total (assets) | 12 379.46 | 13 208.74 | 17 833.27 | 11 904.04 | 11 654.32 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 325.00 | 1 325.00 | 1 325.00 | 1 325.00 | 1 325.00 |
| Shares repurchased | 7 570.00 | 3 718.94 | |||
| Retained earnings | -3 000.24 | 4 153.07 | - 977.63 | 2 483.25 | 2 933.23 |
| Profit of the financial year | 1 149.18 | -1 411.76 | 3 460.88 | 449.98 | -1 947.61 |
| Shareholders equity total | 7 043.94 | 4 066.31 | 7 527.19 | 4 258.23 | 2 310.63 |
| Non-current deferred tax liabilities | 1 062.55 | 91.06 | |||
| Non-current liabilities total | 1 062.55 | 91.06 | |||
| Current trade creditors | 770.73 | 2 233.65 | 904.01 | 1 008.94 | 846.62 |
| Current owed to group member | 276.93 | 2 775.35 | 3 480.87 | 1 032.97 | 4 007.16 |
| Short-term deferred tax liabilities | 1 407.58 | 1 213.85 | 1 062.55 | ||
| Other non-interest bearing current liabilities | 1 943.21 | 1 472.35 | 2 860.14 | 2 688.01 | 2 847.33 |
| Accruals and deferred income | 937.07 | 1 447.23 | 1 998.51 | 1 762.26 | 1 642.58 |
| Current liabilities total | 5 335.52 | 9 142.43 | 9 243.52 | 7 554.74 | 9 343.69 |
| Balance sheet total (liabilities) | 12 379.46 | 13 208.74 | 17 833.27 | 11 904.04 | 11 654.32 |
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.