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
FRAUSE ApS — Credit Rating and Financial Key Figures
CVR number: 34877041
Elmegade 3, 2200 København N
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 168.22 | 1 485.80 | 436.36 | 613.58 | 453.19 |
| Employee benefit expenses | -1 138.11 | - 742.60 | - 492.10 | - 593.13 | - 271.87 |
| Other operating expenses | -4.96 | -9.21 | |||
| Total depreciation | -24.30 | -93.00 | -52.34 | -24.00 | -24.00 |
| EBIT | 6.81 | 650.20 | - 108.08 | -8.51 | 148.11 |
| Other financial income | 1.09 | 291.45 | 0.05 | 1.55 | 0.07 |
| Other financial expenses | -11.21 | -2.69 | -74.48 | -53.64 | -54.61 |
| Pre-tax profit | -3.32 | 938.96 | - 182.52 | -60.60 | 93.57 |
| Net earnings | -3.32 | 938.96 | - 182.52 | -60.60 | 93.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 604.38 | 1 800.00 | 1 800.00 | 1 800.00 | 1 800.00 |
| Goodwill | 448.00 | ||||
| Intangible assets total | 1 052.38 | 1 800.00 | 1 800.00 | 1 800.00 | 1 800.00 |
| Machinery and equipment | 9.13 | 109.12 | 76.00 | 52.00 | 28.00 |
| Tangible assets total | 9.13 | 109.12 | 76.00 | 52.00 | 28.00 |
| Investments total | 36.79 | ||||
| Long term receivables total | |||||
| Finished products/goods | 1 336.24 | 1 099.85 | 968.21 | 940.67 | 924.26 |
| Inventories total | 1 336.24 | 1 099.85 | 968.21 | 940.67 | 924.26 |
| Current trade debtors | 1.67 | 10.36 | |||
| Prepayments and accrued income | 53.25 | 6.93 | 4.40 | ||
| Current other receivables | 190.27 | 329.92 | 63.91 | 2.94 | |
| Short term receivables total | 243.52 | 329.92 | 65.58 | 9.86 | 14.76 |
| Cash and bank deposits | 807.28 | 85.51 | 202.50 | 301.62 | 196.13 |
| Cash and cash equivalents | 807.28 | 85.51 | 202.50 | 301.62 | 196.13 |
| Balance sheet total (assets) | 3 485.32 | 3 424.40 | 3 112.30 | 3 104.15 | 2 963.15 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 408.86 | - 412.18 | 526.78 | 344.26 | 283.66 |
| Profit of the financial year | -3.32 | 938.96 | - 182.52 | -60.60 | 93.57 |
| Shareholders equity total | - 332.18 | 606.78 | 424.26 | 363.66 | 457.24 |
| Non-current advances received | 1 783.45 | ||||
| Non-current deferred tax liabilities | 1 613.56 | 1 877.14 | 1 830.00 | 1 614.54 | |
| Non-current liabilities total | 1 783.45 | 1 613.56 | 1 877.14 | 1 830.00 | 1 614.54 |
| Current trade creditors | 156.93 | 210.99 | 34.36 | 77.25 | 82.88 |
| Current owed to participating | 496.87 | ||||
| Current owed to group member | 596.87 | 614.78 | 620.75 | 626.80 | |
| Other non-interest bearing current liabilities | 1 380.25 | 396.19 | 161.76 | 212.49 | 181.69 |
| Current liabilities total | 2 034.05 | 1 204.05 | 810.90 | 910.49 | 891.37 |
| Balance sheet total (liabilities) | 3 485.32 | 3 424.40 | 3 112.30 | 3 104.15 | 2 963.15 |
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.