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
A/S Formula IT — Credit Rating and Financial Key Figures
CVR number: 43379941
Jydekrogen 7, 2625 Vallensbæk
aa@formula.fo
tel: 44222444
www.formulait.dk
Income statement (kDKK)
2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 320.49 | 5 035.55 | 5 473.61 | 5 852.84 |
| Employee benefit expenses | -1 016.39 | -3 118.62 | -3 632.04 | -4 019.87 |
| Total depreciation | -3.51 | -49.06 | -48.38 | |
| EBIT | 304.10 | 1 913.42 | 1 792.52 | 1 784.59 |
| Other financial income | 7.28 | 8.22 | 12.33 | |
| Other financial expenses | -6.12 | -47.83 | -24.76 | -15.72 |
| Pre-tax profit | 297.98 | 1 872.87 | 1 775.97 | 1 781.20 |
| Income taxes | -79.32 | - 427.98 | - 400.54 | - 399.21 |
| Net earnings | 218.66 | 1 444.89 | 1 375.43 | 1 381.99 |
Assets (kDKK)
2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 241.80 | 192.74 | 144.36 | |
| Tangible assets total | 241.80 | 192.74 | 144.36 | |
| Investments total | 50.00 | 50.00 | 51.50 | |
| Long term receivables total | ||||
| Finished products/goods | 31.59 | 173.00 | 0.63 | 324.87 |
| Inventories total | 31.59 | 173.00 | 0.63 | 324.87 |
| Current trade debtors | 2 883.28 | 3 633.15 | 4 824.27 | 4 026.02 |
| Current amounts owed by group member comp. | 564.89 | 290.65 | ||
| Current owed by particip. interest comp. | 0.01 | 0.01 | ||
| Prepayments and accrued income | 53.39 | 32.18 | ||
| Current other receivables | 57.16 | 0.03 | 167.50 | 564.96 |
| Short term receivables total | 2 940.44 | 3 633.18 | 5 610.07 | 4 913.82 |
| Cash and bank deposits | 213.89 | 1 851.97 | 2 807.05 | 4 407.37 |
| Cash and cash equivalents | 213.89 | 1 851.97 | 2 807.05 | 4 407.37 |
| Balance sheet total (assets) | 3 185.92 | 5 949.96 | 8 660.47 | 9 841.92 |
Equity and liabilities (kDKK)
2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 218.66 | 1 663.55 | 3 038.98 | |
| Profit of the financial year | 218.66 | 1 444.89 | 1 375.43 | 1 381.99 |
| Shareholders equity total | 718.66 | 2 163.55 | 3 538.98 | 4 920.97 |
| Provisions | 10.02 | 10.02 | 7.47 | |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 9.97 | 52.82 | 87.36 | |
| Advances received | 57.91 | |||
| Current trade creditors | 954.28 | 1 351.63 | 3 620.89 | 3 853.14 |
| Current owed to group member | 760.49 | 287.24 | ||
| Short-term deferred tax liabilities | 79.32 | 417.96 | 102.87 | |
| Other non-interest bearing current liabilities | 615.27 | 1 709.59 | 1 334.90 | 972.97 |
| Current liabilities total | 2 467.26 | 3 776.39 | 5 111.47 | 4 913.47 |
| Balance sheet total (liabilities) | 3 185.92 | 5 949.96 | 8 660.47 | 9 841.92 |
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.