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
Frank Rosenmejer Rådgivning ApS — Credit Rating and Financial Key Figures
CVR number: 25038398
Kong Georgs Vej 34, 2000 Frederiksberg
rosenmejer@tdcadsl.dk
tel: 33212491
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 240.09 | 631.65 | 741.15 | 519.50 | 666.90 |
| Employee benefit expenses | - 174.61 | - 384.71 | - 575.15 | - 582.35 | - 572.38 |
| EBIT | 65.48 | 246.94 | 166.01 | -62.85 | 94.52 |
| Other financial income | 330.19 | 68.41 | 597.86 | 374.62 | - 434.43 |
| Other financial expenses | -55.64 | - 813.07 | -32.35 | -43.28 | -43.76 |
| Pre-tax profit | 340.02 | - 497.71 | 731.51 | 268.49 | - 383.67 |
| Income taxes | -76.19 | 109.27 | - 159.61 | -65.34 | 84.29 |
| Net earnings | 263.83 | - 388.44 | 571.90 | 203.15 | - 299.38 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.13 | 155.00 | |||
| Current other receivables | 3.05 | 35.69 | 23.68 | 0.24 | |
| Current deferred tax assets | 15.00 | 133.67 | 20.00 | 83.93 | |
| Short term receivables total | 26.18 | 169.36 | 43.68 | 155.24 | 83.93 |
| Other current investments | 1 523.50 | 1 145.99 | 1 791.11 | 2 067.55 | 1 588.85 |
| Cash and bank deposits | 33.64 | 74.14 | 30.62 | 71.11 | 91.99 |
| Cash and cash equivalents | 1 557.14 | 1 220.13 | 1 821.73 | 2 138.66 | 1 680.83 |
| Balance sheet total (assets) | 1 583.32 | 1 389.49 | 1 865.41 | 2 293.90 | 1 764.76 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 235.60 | 135.00 | |||
| Retained earnings | 326.75 | 590.59 | -33.46 | 521.24 | 724.39 |
| Profit of the financial year | 263.83 | - 388.44 | 571.90 | 203.15 | - 299.38 |
| Shareholders equity total | 715.59 | 327.15 | 899.04 | 984.39 | 550.02 |
| Non-current deferred tax liabilities | 76.19 | 4.40 | 46.25 | ||
| Non-current liabilities total | 76.19 | 4.40 | 46.25 | ||
| Current trade creditors | 7.63 | 141.51 | 7.00 | 130.07 | 7.00 |
| Current owed to participating | 769.93 | 800.39 | 849.27 | 991.66 | 1 133.82 |
| Short-term deferred tax liabilities | 2.38 | 76.19 | 4.40 | 75.47 | 30.92 |
| Other non-interest bearing current liabilities | 11.62 | 39.86 | 59.46 | 112.30 | 43.01 |
| Current liabilities total | 791.55 | 1 057.94 | 920.13 | 1 309.51 | 1 214.75 |
| Balance sheet total (liabilities) | 1 583.32 | 1 389.49 | 1 865.41 | 2 293.90 | 1 764.76 |
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.