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
Form and Refine ApS — Credit Rating and Financial Key Figures
CVR number: 39313820
Industrivej 14 B, 8680 Ry
info@formandrefine.com
tel: 29842978
www.formandrefine.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 800.44 | 2 723.93 | 2 979.84 | 3 387.28 | 5 464.80 |
| Employee benefit expenses | -1 329.48 | -2 188.59 | -2 633.83 | -3 016.62 | -4 049.88 |
| Total depreciation | - 249.54 | - 260.27 | - 255.43 | - 220.71 | -79.39 |
| EBIT | 221.42 | 275.07 | 90.58 | 149.96 | 1 335.52 |
| Other financial income | 13.42 | 23.12 | 77.54 | 27.65 | 4.76 |
| Other financial expenses | -70.49 | - 118.88 | - 108.42 | -49.03 | -58.90 |
| Pre-tax profit | 164.36 | 179.31 | 59.71 | 128.58 | 1 281.38 |
| Income taxes | -40.17 | -45.47 | -14.50 | -32.87 | - 289.33 |
| Net earnings | 124.19 | 133.84 | 45.21 | 95.70 | 992.04 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 715.19 | 481.29 | 247.38 | 50.00 | |
| Intangible assets total | 715.19 | 481.29 | 247.38 | 50.00 | |
| Buildings | 82.47 | 63.82 | |||
| Machinery and equipment | 104.31 | 77.94 | 56.42 | 34.89 | 24.16 |
| Tangible assets total | 104.31 | 77.94 | 56.42 | 117.37 | 87.97 |
| Holdings in group member companies | 187.50 | 187.50 | 187.50 | ||
| Investments total | 45.53 | 233.03 | 233.03 | 236.76 | 142.29 |
| Long term receivables total | |||||
| Finished products/goods | 2 158.96 | 2 481.00 | 2 043.48 | 1 986.76 | 3 052.89 |
| Inventories total | 2 158.96 | 2 481.00 | 2 043.48 | 1 986.76 | 3 052.89 |
| Current trade debtors | 914.10 | 1 212.05 | 1 178.16 | 983.59 | 1 113.46 |
| Current amounts owed by group member comp. | 694.20 | ||||
| Prepayments and accrued income | 17.04 | 190.71 | 224.94 | 367.46 | 238.35 |
| Current other receivables | 322.84 | 73.47 | 50.35 | 71.11 | 85.35 |
| Short term receivables total | 1 253.97 | 2 170.42 | 1 453.45 | 1 422.16 | 1 437.16 |
| Cash and bank deposits | 1 068.22 | 999.11 | 1 233.73 | 1 719.09 | 2 049.50 |
| Cash and cash equivalents | 1 068.22 | 999.11 | 1 233.73 | 1 719.09 | 2 049.50 |
| Balance sheet total (assets) | 5 346.18 | 6 442.79 | 5 267.49 | 5 532.14 | 6 769.82 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 142.86 | 142.86 | 142.86 | 142.86 | 142.86 |
| Retained earnings | 1 452.11 | 1 576.30 | 1 710.14 | 1 755.35 | 1 851.05 |
| Profit of the financial year | 124.19 | 133.84 | 45.21 | 95.70 | 992.04 |
| Shareholders equity total | 1 719.16 | 1 853.00 | 1 898.21 | 1 993.91 | 2 985.95 |
| Provisions | 180.29 | 133.71 | 75.87 | 36.09 | 15.69 |
| Non-current other liabilities | 2 000.00 | ||||
| Non-current deferred tax liabilities | 1 600.00 | 1 800.00 | 1 800.00 | 1 600.00 | |
| Non-current liabilities total | 2 000.00 | 1 600.00 | 1 800.00 | 1 800.00 | 1 600.00 |
| Current loans from credit institutions | 408.79 | ||||
| Advances received | 162.25 | 131.89 | 291.53 | 328.17 | |
| Current trade creditors | 467.28 | 547.52 | 407.24 | 466.76 | 691.10 |
| Current owed to group member | 887.48 | 187.50 | 187.50 | ||
| Short-term deferred tax liabilities | 25.32 | 84.07 | 60.35 | 44.64 | 279.74 |
| Other non-interest bearing current liabilities | 954.14 | 765.98 | 706.44 | 711.69 | 869.17 |
| Current liabilities total | 1 446.74 | 2 856.09 | 1 493.42 | 1 702.13 | 2 168.18 |
| Balance sheet total (liabilities) | 5 346.18 | 6 442.79 | 5 267.49 | 5 532.14 | 6 769.82 |
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.