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
&Partner ApS — Credit Rating and Financial Key Figures
CVR number: 38773593
Islands Brygge 79 A, 2300 København S
jf@ogpartner.dk
tel: 93608608
www.ogpartner.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 730.00 | 7 299.74 | 5 288.57 | 6 179.12 | 8 114.13 |
| Employee benefit expenses | -5 079.97 | -6 295.44 | -6 814.01 | -5 904.94 | -6 324.09 |
| Total depreciation | -20.76 | -41.11 | -48.10 | -67.64 | -77.58 |
| EBIT | 629.27 | 963.20 | -1 573.53 | 206.54 | 1 712.46 |
| Other financial income | 0.08 | 0.34 | 0.47 | 5.60 | |
| Other financial expenses | -22.07 | -38.84 | -26.95 | -27.49 | -28.77 |
| Pre-tax profit | 607.20 | 924.43 | -1 600.14 | 179.51 | 1 689.30 |
| Income taxes | - 151.62 | - 221.71 | 178.56 | 75.78 | - 411.12 |
| Net earnings | 455.58 | 702.72 | -1 421.58 | 255.29 | 1 278.18 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 210.82 | 165.11 | |||
| Machinery and equipment | 60.80 | 84.43 | 36.33 | 148.20 | 116.32 |
| Tangible assets total | 60.80 | 84.43 | 36.33 | 359.02 | 281.43 |
| Investments total | 105.62 | 108.29 | 134.99 | 134.97 | 161.40 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 524.87 | 3 129.56 | 1 710.37 | 4 007.52 | 1 757.60 |
| Current amounts owed by group member comp. | 7.27 | ||||
| Prepayments and accrued income | 2.13 | 43.65 | 51.64 | 996.82 | |
| Current other receivables | 0.00 | 17.80 | |||
| Current deferred tax assets | 6.24 | 1.22 | 75.78 | ||
| Short term receivables total | 1 531.12 | 3 131.69 | 1 755.25 | 4 134.94 | 2 779.49 |
| Cash and bank deposits | 1 883.03 | 1 676.77 | 1 276.96 | 962.37 | 2 449.84 |
| Cash and cash equivalents | 1 883.03 | 1 676.77 | 1 276.96 | 962.37 | 2 449.84 |
| Balance sheet total (assets) | 3 580.57 | 5 001.18 | 3 203.53 | 5 591.29 | 5 672.16 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 305.00 | ||||
| Retained earnings | 1 220.42 | 1 676.01 | 2 378.73 | 957.14 | 907.43 |
| Profit of the financial year | 455.58 | 702.72 | -1 421.58 | 255.29 | 1 278.18 |
| Shareholders equity total | 1 726.01 | 2 428.72 | 1 007.14 | 1 262.43 | 2 540.61 |
| Provisions | 169.18 | 1.01 | |||
| Non-current other liabilities | 231.43 | 238.81 | 243.65 | 251.21 | 260.24 |
| Non-current liabilities total | 231.43 | 238.81 | 243.65 | 251.21 | 260.24 |
| Advances received | 560.00 | 1 770.29 | |||
| Current trade creditors | 208.89 | 111.89 | 1 198.93 | 2 957.56 | 255.06 |
| Current owed to participating | 9.36 | 9.36 | 9.73 | 10.13 | 10.54 |
| Current owed to group member | 291.39 | 449.85 | 274.04 | 277.52 | |
| Short-term deferred tax liabilities | 149.64 | 54.45 | 334.32 | ||
| Other non-interest bearing current liabilities | 963.86 | 978.92 | 470.03 | 832.44 | 500.09 |
| Current liabilities total | 1 623.13 | 2 164.46 | 1 952.73 | 4 077.65 | 2 870.30 |
| Balance sheet total (liabilities) | 3 580.57 | 5 001.18 | 3 203.53 | 5 591.29 | 5 672.16 |
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.