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
Fag Flyt ApS — Credit Rating and Financial Key Figures
CVR number: 36911980
Ladegårdsvej 6, 2770 Kastrup
Hanne@fagflyt.dk
tel: 22771187
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 779.83 | 6 833.18 | 8 848.10 | 9 754.47 | 10 487.16 |
| Employee benefit expenses | -5 081.77 | -6 485.61 | -7 860.06 | -8 196.64 | -8 663.90 |
| Total depreciation | - 257.42 | - 153.64 | - 112.02 | - 176.82 | - 109.49 |
| EBIT | 440.64 | 193.94 | 876.02 | 1 381.01 | 1 713.77 |
| Other financial income | 0.15 | 13.12 | 13.33 | ||
| Other financial expenses | -6.33 | -10.64 | -12.22 | -6.34 | -6.56 |
| Pre-tax profit | 434.45 | 183.29 | 863.80 | 1 387.78 | 1 720.55 |
| Income taxes | -91.64 | -52.43 | - 195.05 | - 310.46 | - 380.52 |
| Net earnings | 342.81 | 130.86 | 668.75 | 1 077.32 | 1 340.03 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 157.14 | ||||
| Intangible assets total | 157.14 | ||||
| Buildings | 58.24 | 50.96 | 43.68 | 36.40 | 29.12 |
| Machinery and equipment | 372.22 | 362.27 | 257.53 | 512.03 | 706.22 |
| Tangible assets total | 430.46 | 413.23 | 301.21 | 548.43 | 735.34 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 824.87 | 834.12 | 1 111.20 | 1 421.01 | 1 180.21 |
| Prepayments and accrued income | 85.86 | 83.49 | |||
| Current other receivables | 172.30 | 124.19 | 74.12 | 75.39 | 128.96 |
| Short term receivables total | 1 083.03 | 1 041.80 | 1 185.33 | 1 496.40 | 1 309.17 |
| Cash and bank deposits | 1 263.52 | 2 058.41 | 2 991.02 | 2 521.34 | 2 257.62 |
| Cash and cash equivalents | 1 263.52 | 2 058.41 | 2 991.02 | 2 521.34 | 2 257.62 |
| Balance sheet total (assets) | 2 934.16 | 3 513.44 | 4 477.56 | 4 566.17 | 4 302.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 073.49 | 1 270.00 | 1 000.00 | 1 200.00 | |
| Retained earnings | 475.54 | 1 891.84 | 752.70 | 421.45 | 298.77 |
| Profit of the financial year | 342.81 | 130.86 | 668.75 | 1 077.32 | 1 340.03 |
| Shareholders equity total | 1 941.85 | 2 072.70 | 2 741.45 | 2 548.77 | 2 888.80 |
| Provisions | 3.99 | 28.20 | 22.72 | 42.28 | 47.68 |
| Non-current liabilities total | |||||
| Advances received | 45.00 | 82.00 | 82.00 | 37.00 | 37.00 |
| Current trade creditors | 35.00 | 149.99 | 121.79 | 178.40 | 86.20 |
| Current owed to participating | 0.75 | 1.98 | 14.85 | ||
| Current owed to group member | 82.13 | ||||
| Short-term deferred tax liabilities | 87.65 | 28.22 | 200.53 | 290.90 | 375.12 |
| Other non-interest bearing current liabilities | 820.68 | 1 069.44 | 1 307.09 | 1 453.97 | 867.35 |
| Current liabilities total | 988.32 | 1 412.53 | 1 713.39 | 1 975.12 | 1 365.66 |
| Balance sheet total (liabilities) | 2 934.16 | 3 513.44 | 4 477.56 | 4 566.17 | 4 302.14 |
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.