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
FORST TEAM PRODUKTION ApS — Credit Rating and Financial Key Figures
CVR number: 21085693
Sandbjergvej 26, Søvind 8700 Horsens
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 062.66 | 1 718.11 | 1 654.64 | 1 571.97 | 1 801.51 |
| Employee benefit expenses | - 759.42 | - 670.59 | - 699.48 | - 733.63 | -1 389.50 |
| Total depreciation | - 750.98 | - 757.75 | - 758.77 | - 590.29 | - 679.89 |
| EBIT | 552.26 | 289.77 | 196.39 | 248.05 | - 267.88 |
| Other financial income | 0.69 | 43.51 | 44.62 | 71.17 | 86.72 |
| Other financial expenses | - 257.89 | - 201.25 | - 181.62 | - 155.05 | - 183.77 |
| Pre-tax profit | 295.06 | 132.03 | 59.39 | 164.17 | - 364.93 |
| Income taxes | -68.14 | -30.26 | -17.01 | -4.96 | 76.10 |
| Net earnings | 226.92 | 101.77 | 42.38 | 159.21 | - 288.83 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 774.74 | 1 730.59 | 1 686.43 | 1 642.28 | 2 117.57 |
| Machinery and equipment | 2 727.70 | 2 183.11 | 1 576.22 | 1 358.16 | 838.03 |
| Tangible assets total | 4 502.45 | 3 913.70 | 3 262.65 | 3 000.44 | 2 955.60 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 61.85 | 64.20 | 43.90 | 43.90 | 94.32 |
| Finished products/goods | 7 751.31 | 7 876.12 | 8 163.27 | 7 423.47 | 7 328.94 |
| Inventories total | 7 813.16 | 7 940.32 | 8 207.17 | 7 467.38 | 7 423.26 |
| Current trade debtors | 263.75 | 206.63 | 119.07 | 155.31 | 74.00 |
| Prepayments and accrued income | 226.36 | 196.25 | 216.99 | 215.12 | 152.57 |
| Current other receivables | 135.15 | 202.04 | 305.02 | 166.36 | 51.37 |
| Current deferred tax assets | 52.27 | 102.19 | 139.30 | 242.33 | |
| Short term receivables total | 625.26 | 657.20 | 743.27 | 676.09 | 520.26 |
| Cash and bank deposits | 30.47 | 30.88 | 48.15 | 34.37 | 30.21 |
| Cash and cash equivalents | 30.47 | 30.88 | 48.15 | 34.37 | 30.21 |
| Balance sheet total (assets) | 12 971.34 | 12 542.10 | 12 261.25 | 11 178.28 | 10 929.34 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Retained earnings | 6 092.31 | 6 319.23 | 6 421.00 | 6 463.38 | 6 622.59 |
| Profit of the financial year | 226.92 | 101.77 | 42.38 | 159.21 | - 288.83 |
| Shareholders equity total | 6 569.23 | 6 671.00 | 6 713.38 | 6 872.59 | 6 583.76 |
| Provisions | 1.57 | ||||
| Non-current loans from credit institutions | 1 986.00 | 1 697.71 | 1 549.98 | 1 504.00 | 1 974.29 |
| Non-current leasing loans | 1 644.23 | 1 199.31 | 860.89 | 10.77 | 165.14 |
| Non-current other liabilities | 16.50 | ||||
| Non-current deferred tax liabilities | 202.71 | 57.11 | 31.92 | ||
| Non-current liabilities total | 3 849.43 | 2 954.13 | 2 442.79 | 1 514.76 | 2 139.43 |
| Current loans from credit institutions | 961.93 | 1 374.36 | 1 480.35 | 1 699.72 | 682.26 |
| Current trade creditors | 233.83 | 407.78 | 602.27 | 533.11 | 1 198.12 |
| Current owed to participating | 1 132.69 | 911.09 | 888.28 | 451.60 | 200.36 |
| Short-term deferred tax liabilities | 126.76 | 187.71 | 30.11 | ||
| Other non-interest bearing current liabilities | 95.90 | 36.03 | 104.06 | 106.49 | 125.41 |
| Current liabilities total | 2 551.11 | 2 916.96 | 3 105.07 | 2 790.92 | 2 206.15 |
| Balance sheet total (liabilities) | 12 971.34 | 12 542.10 | 12 261.25 | 11 178.28 | 10 929.34 |
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.