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
SPIROMAGIC ApS — Credit Rating and Financial Key Figures
CVR number: 42288829
Dynamovej 11, 2860 Søborg
Jorgen.ole@spiromagic.dk
tel: 20141243
www.spiromagic.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -71.74 | -29.57 | - 214.42 | 901.63 |
| Employee benefit expenses | - 838.03 | |||
| Total depreciation | -11.68 | -39.61 | -37.93 | -29.61 |
| EBIT | -83.41 | -69.18 | - 252.35 | 33.99 |
| Other financial income | 0.00 | 2.32 | 1.24 | 0.89 |
| Other financial expenses | -3.00 | -0.39 | -0.77 | -0.32 |
| Pre-tax profit | -86.41 | -67.25 | - 251.88 | 34.56 |
| Income taxes | 0.92 | 32.89 | 55.37 | -7.66 |
| Net earnings | -85.49 | -34.37 | - 196.51 | 26.90 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Development expenditure | 317.15 | 540.83 | 540.83 | |
| Intangible rights | 148.04 | 118.43 | 88.82 | 59.21 |
| Intangible assets total | 148.04 | 435.58 | 629.66 | 600.05 |
| Machinery and equipment | 18.32 | 8.32 | ||
| Tangible assets total | 18.32 | 8.32 | ||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 1.67 | |||
| Prepayments and accrued income | 100.00 | |||
| Current other receivables | 50.57 | 59.01 | 310.80 | |
| Current deferred tax assets | 0.92 | 33.80 | 89.18 | 81.51 |
| Short term receivables total | 0.92 | 84.37 | 149.84 | 492.32 |
| Cash and bank deposits | 184.60 | 21.16 | 11.96 | 108.89 |
| Cash and cash equivalents | 184.60 | 21.16 | 11.96 | 108.89 |
| Balance sheet total (assets) | 351.89 | 549.43 | 791.46 | 1 201.26 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 44.44 |
| Share premium account | 60.10 | 60.10 | 60.10 | |
| Other reserves | 421.85 | 421.85 | ||
| Retained earnings | -85.49 | - 541.71 | - 678.12 | |
| Profit of the financial year | -85.49 | -34.37 | - 196.51 | 26.90 |
| Shareholders equity total | 14.61 | -19.76 | - 216.26 | - 184.92 |
| Non-current owed to group member | 300.00 | |||
| Non-current deferred tax liabilities | 350.00 | 620.00 | ||
| Non-current liabilities total | 300.00 | 350.00 | 620.00 | |
| Current loans from credit institutions | 250.00 | 150.00 | ||
| Advances received | 372.31 | 372.31 | ||
| Current trade creditors | 37.02 | 120.38 | 29.53 | 146.15 |
| Current owed to group member | 300.00 | |||
| Other non-interest bearing current liabilities | 0.25 | 5.88 | 97.71 | |
| Accruals and deferred income | 148.81 | |||
| Current liabilities total | 337.28 | 269.19 | 657.73 | 766.18 |
| Balance sheet total (liabilities) | 351.89 | 549.43 | 791.46 | 1 201.26 |
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.