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
Qwist & Associates ApS — Credit Rating and Financial Key Figures
CVR number: 37548995
Frydenborgvej 27 N, 3400 Hillerød
mail@madsqwist.com
www.madsqwist.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 804.89 | 1 465.30 | 1 250.98 | 1 679.38 | 2 414.54 |
| Employee benefit expenses | -1 241.62 | -1 262.73 | - 885.67 | -1 625.17 | -1 991.24 |
| Other operating expenses | -32.63 | -17.59 | |||
| Total depreciation | -5.13 | -30.79 | -30.79 | -30.79 | -25.08 |
| EBIT | 558.14 | - 257.14 | 307.99 | 23.42 | 380.62 |
| Other financial income | 10.31 | 21.15 | 30.16 | 9.87 | 18.50 |
| Other financial expenses | -4.13 | -10.07 | -16.46 | -11.91 | -11.44 |
| Pre-tax profit | 564.32 | - 246.06 | 321.69 | 21.38 | 387.69 |
| Income taxes | - 180.74 | -47.46 | -86.28 | -20.92 | - 106.77 |
| Net earnings | 383.59 | - 293.52 | 235.42 | 0.47 | 280.92 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 10.40 | 10.40 | |||
| Machinery and equipment | 153.87 | 123.08 | 92.28 | 61.49 | 189.91 |
| Tangible assets total | 153.87 | 123.08 | 92.28 | 71.89 | 200.31 |
| Investments total | 21.25 | 21.25 | 22.12 | 30.19 | 35.16 |
| Non-current other receivables | 370.31 | ||||
| Long term receivables total | 370.31 | ||||
| Inventories total | |||||
| Current trade debtors | 374.89 | 616.09 | 163.92 | 404.06 | 338.25 |
| Current amounts owed by group member comp. | 6.25 | 30.99 | |||
| Prepayments and accrued income | 10.12 | 17.00 | 1.02 | ||
| Current other receivables | 0.00 | 100.00 | 18.79 | ||
| Current deferred tax assets | 44.09 | 4.08 | |||
| Short term receivables total | 374.89 | 626.20 | 180.92 | 555.41 | 392.12 |
| Other current investments | 145.35 | 237.37 | 354.99 | ||
| Cash and bank deposits | 733.25 | 224.57 | 121.63 | 139.67 | 414.85 |
| Cash and cash equivalents | 733.25 | 224.57 | 266.98 | 377.05 | 769.84 |
| Balance sheet total (assets) | 1 653.57 | 995.11 | 562.30 | 1 034.55 | 1 397.43 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 275.00 | 114.00 | |||
| Other reserves | 40.00 | ||||
| Retained earnings | - 248.22 | 21.36 | - 272.16 | -36.74 | -36.27 |
| Profit of the financial year | 383.59 | - 293.52 | 235.42 | 0.47 | 280.92 |
| Shareholders equity total | 450.36 | - 118.16 | 3.26 | 3.73 | 284.65 |
| Provisions | 7.62 | 7.40 | 5.54 | 2.46 | 5.25 |
| Non-current accruals and deferred income | 268.00 | ||||
| Non-current other liabilities | - 268.00 | ||||
| Non-current deferred tax liabilities | 162.17 | 73.13 | 24.00 | 47.48 | |
| Non-current liabilities total | 162.17 | 73.13 | 24.00 | 47.48 | |
| Current loans from credit institutions | 30.42 | ||||
| Current trade creditors | 224.91 | 128.14 | 31.83 | 180.33 | 149.16 |
| Current owed to participating | 6.02 | 20.04 | 34.72 | 32.29 | |
| Short-term deferred tax liabilities | 128.93 | 31.75 | 88.13 | ||
| Other non-interest bearing current liabilities | 841.74 | 809.53 | 396.75 | 701.17 | 848.18 |
| Current liabilities total | 1 195.59 | 943.69 | 480.37 | 1 004.36 | 1 060.05 |
| Balance sheet total (liabilities) | 1 653.57 | 995.11 | 562.30 | 1 034.55 | 1 397.43 |
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.