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
HR OFFSET ApS — Credit Rating and Financial Key Figures
CVR number: 79082813
Norgesvej 10, 8700 Horsens
hr@hr-offset.dk
tel: 75828911
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 931.05 | 852.33 | 794.87 | 747.65 | 2 296.28 |
| Employee benefit expenses | - 756.86 | - 566.49 | - 512.81 | - 491.52 | - 496.60 |
| Total depreciation | -14.61 | -14.61 | -15.19 | -34.49 | -19.88 |
| EBIT | 159.58 | 271.23 | 266.87 | 221.64 | 1 779.80 |
| Other financial income | 12.50 | 12.02 | 15.94 | 22.77 | 20.38 |
| Other financial expenses | -5.35 | -2.79 | -0.54 | -0.08 | -24.43 |
| Pre-tax profit | 166.73 | 280.47 | 282.27 | 244.34 | 1 775.74 |
| Income taxes | -36.75 | -61.70 | -62.10 | -54.76 | - 338.52 |
| Net earnings | 129.98 | 218.77 | 220.17 | 189.58 | 1 437.22 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 602.89 | 588.28 | 573.66 | 559.05 | |
| Machinery and equipment | 98.82 | 78.94 | 59.06 | ||
| Tangible assets total | 602.89 | 588.28 | 672.49 | 637.99 | 59.06 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 40.26 | 42.75 | 45.80 | 33.20 | 38.13 |
| Inventories total | 40.26 | 42.75 | 45.80 | 33.20 | 38.13 |
| Current trade debtors | 37.14 | 23.62 | 46.97 | 147.47 | 5.81 |
| Current other receivables | 860.20 | 12.62 | 16.29 | 12.00 | 12.00 |
| Current deferred tax assets | 11.02 | 8.74 | |||
| Short term receivables total | 908.36 | 36.24 | 72.01 | 159.47 | 17.81 |
| Other current investments | 350.00 | 350.00 | 350.00 | 350.00 | 350.00 |
| Cash and bank deposits | 377.11 | 946.71 | 791.75 | 791.82 | 893.65 |
| Cash and cash equivalents | 727.11 | 1 296.71 | 1 141.75 | 1 141.82 | 1 243.65 |
| Balance sheet total (assets) | 2 278.61 | 1 963.98 | 1 932.05 | 1 972.48 | 1 358.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 1 800.00 | |
| Other reserves | -1 800.00 | ||||
| Retained earnings | 1 310.87 | 1 240.85 | 1 259.62 | 1 279.80 | - 330.63 |
| Profit of the financial year | 129.98 | 218.77 | 220.17 | 189.58 | 1 437.22 |
| Shareholders equity total | 1 480.85 | 1 699.62 | 1 719.80 | 1 709.38 | 1 146.59 |
| Provisions | 0.82 | 0.59 | 5.43 | 3.77 | |
| Non-current liabilities total | |||||
| Current trade creditors | 10.80 | 12.53 | 5.90 | 11.16 | 5.90 |
| Current owed to participating | 463.29 | ||||
| Short-term deferred tax liabilities | 22.55 | 33.22 | 1.54 | ||
| Other non-interest bearing current liabilities | 322.85 | 228.69 | 200.92 | 218.72 | 200.85 |
| Current liabilities total | 796.94 | 263.77 | 206.82 | 263.10 | 208.29 |
| Balance sheet total (liabilities) | 2 278.61 | 1 963.98 | 1 932.05 | 1 972.48 | 1 358.66 |
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.