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
COMPLEMENTUM ApS — Credit Rating and Financial Key Figures
CVR number: 30823338
Blålersvej 75, 2990 Nivå
tel: 26120842
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 232.61 | 94.55 | 127.88 | 36.64 | 123.56 |
| Employee benefit expenses | -43.14 | -98.31 | -17.82 | ||
| Total depreciation | -27.08 | -29.56 | -27.60 | -9.37 | -5.00 |
| EBIT | 205.53 | 64.99 | 57.15 | -71.04 | 100.74 |
| Other financial income | 0.58 | 0.48 | |||
| Other financial expenses | -10.11 | -8.90 | -2.58 | ||
| Pre-tax profit | 195.42 | 56.08 | 54.56 | -70.46 | 101.22 |
| Income taxes | -10.10 | -15.69 | 19.50 | -22.25 | |
| Net earnings | 195.42 | 45.99 | 38.88 | -50.96 | 78.97 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 71.52 | 41.96 | 14.36 | 5.00 | |
| Tangible assets total | 71.52 | 41.96 | 14.36 | 5.00 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 20.82 | 39.14 | 74.82 | 39.84 | 36.85 |
| Current amounts owed by group member comp. | 36.31 | 41.31 | 16.47 | 4.79 | |
| Prepayments and accrued income | 1.19 | 1.78 | 1.86 | ||
| Current other receivables | 0.00 | 0.00 | 5.62 | ||
| Current deferred tax assets | 19.50 | ||||
| Short term receivables total | 20.82 | 75.45 | 117.32 | 77.59 | 49.13 |
| Cash and bank deposits | 198.75 | 199.16 | 167.36 | 61.07 | 174.08 |
| Cash and cash equivalents | 198.75 | 199.16 | 167.36 | 61.07 | 174.08 |
| Balance sheet total (assets) | 291.08 | 316.56 | 299.04 | 143.66 | 223.21 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 41.31 | 50.00 | ||
| Retained earnings | - 155.76 | -16.84 | -12.16 | 26.71 | -74.25 |
| Profit of the financial year | 195.42 | 45.99 | 38.88 | -50.96 | 78.97 |
| Shareholders equity total | 164.66 | 210.65 | 193.03 | 100.75 | 179.72 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 27.84 | ||||
| Current trade creditors | 1.52 | 14.11 | 36.54 | 14.12 | 18.64 |
| Current owed to participating | 79.59 | 81.23 | |||
| Short-term deferred tax liabilities | 10.10 | 15.69 | 15.69 | 2.75 | |
| Other non-interest bearing current liabilities | 17.48 | 0.48 | 53.79 | 13.09 | 22.09 |
| Current liabilities total | 126.42 | 105.92 | 106.02 | 42.90 | 43.49 |
| Balance sheet total (liabilities) | 291.08 | 316.56 | 299.04 | 143.66 | 223.21 |
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.