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
iMotivate ApS — Credit Rating and Financial Key Figures
CVR number: 39672391
Platanvej 23, 3600 Frederikssund
tj@imotivate.dk
tel: 22938627
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 879.00 | 14 808.00 | 9 191.00 | 6 158.00 | 7 422.80 |
| Employee benefit expenses | -10 543.00 | -9 992.00 | -5 939.00 | -5 032.00 | -4 365.55 |
| Other operating expenses | - 168.00 | ||||
| Total depreciation | - 158.00 | - 185.00 | -38.00 | -52.00 | -43.80 |
| EBIT | 7 178.00 | 4 631.00 | 3 046.00 | 1 074.00 | 3 013.46 |
| Other financial income | 49.00 | 37.00 | 60.00 | 1.07 | |
| Other financial expenses | -36.00 | - 103.00 | -84.00 | -58.00 | -52.95 |
| Pre-tax profit | 7 191.00 | 4 528.00 | 2 999.00 | 1 076.00 | 2 961.58 |
| Income taxes | -1 596.00 | -1 008.00 | - 671.00 | - 244.00 | - 687.37 |
| Net earnings | 5 595.00 | 3 520.00 | 2 328.00 | 832.00 | 2 274.21 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 140.00 | ||||
| Intangible assets total | 140.00 | ||||
| Buildings | 169.00 | 133.00 | 104.00 | 75.35 | |
| Machinery and equipment | 29.00 | 41.00 | 30.00 | 27.00 | 12.39 |
| Tangible assets total | 29.00 | 210.00 | 163.00 | 131.00 | 87.74 |
| Investments total | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3 207.00 | 4 381.00 | 1 508.00 | 566.78 | |
| Current owed by particip. interest comp. | 4 459.00 | ||||
| Prepayments and accrued income | 7.00 | 3.00 | 175.41 | ||
| Current other receivables | 877.00 | 97.00 | 1 361.80 | ||
| Current deferred tax assets | 1.00 | 3.00 | 3.00 | 2.88 | |
| Short term receivables total | 7 673.00 | 4 385.00 | 2 388.00 | 100.00 | 2 106.88 |
| Cash and bank deposits | 2 717.00 | 3 800.00 | 2 295.00 | 2 722.00 | 2 065.74 |
| Cash and cash equivalents | 2 717.00 | 3 800.00 | 2 295.00 | 2 722.00 | 2 065.74 |
| Balance sheet total (assets) | 10 571.00 | 8 407.00 | 4 858.00 | 2 965.00 | 4 272.35 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 5 500.00 | 4 000.00 | 2 200.00 | 1 500.00 | 2 300.00 |
| Retained earnings | -4 524.00 | -2 929.00 | -1 608.00 | - 781.00 | -2 248.80 |
| Profit of the financial year | 5 595.00 | 3 520.00 | 2 328.00 | 832.00 | 2 274.21 |
| Shareholders equity total | 6 621.00 | 4 641.00 | 2 970.00 | 1 601.00 | 2 375.40 |
| Provisions | 29.00 | ||||
| Non-current deferred tax liabilities | 234.00 | 249.00 | 257.00 | 266.80 | |
| Non-current liabilities total | 234.00 | 249.00 | 257.00 | 266.80 | |
| Current trade creditors | 30.00 | 30.00 | 30.00 | 30.00 | 129.00 |
| Short-term deferred tax liabilities | 528.00 | 1 037.00 | 557.00 | 11.00 | 363.50 |
| Other non-interest bearing current liabilities | 3 363.00 | 2 465.00 | 1 052.00 | 1 066.00 | 1 137.65 |
| Current liabilities total | 3 921.00 | 3 532.00 | 1 639.00 | 1 107.00 | 1 630.15 |
| Balance sheet total (liabilities) | 10 571.00 | 8 407.00 | 4 858.00 | 2 965.00 | 4 272.35 |
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.