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
FUTURE WISE ApS — Credit Rating and Financial Key Figures
CVR number: 33641885
Langelinie Allé 27 C, 2100 København Ø
ane.stig@futurewise.dk
tel: 25351550
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 344.09 | 2 864.10 | 3 242.12 | 3 842.70 | 2 967.92 |
| Employee benefit expenses | -1 658.81 | -2 147.06 | -2 415.26 | -3 008.12 | -2 977.44 |
| Total depreciation | -36.73 | ||||
| EBIT | 648.56 | 717.03 | 826.87 | 834.58 | -9.52 |
| Other financial income | 4.60 | 0.15 | 61.29 | 65.49 | |
| Other financial expenses | -8.55 | -14.01 | -5.67 | 5.66 | |
| Pre-tax profit | 644.60 | 703.18 | 821.20 | 901.54 | 55.97 |
| Income taxes | - 148.98 | - 158.58 | - 185.97 | - 207.68 | -13.14 |
| Net earnings | 495.62 | 544.60 | 635.23 | 693.86 | 42.83 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 39.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Long term receivables total | 39.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Inventories total | |||||
| Current trade debtors | 355.36 | 798.50 | 219.22 | 160.83 | 675.98 |
| Current amounts owed by group member comp. | 933.87 | 1 185.06 | 1 750.53 | 1 615.34 | |
| Current other receivables | 96.96 | 195.35 | 104.94 | ||
| Current deferred tax assets | 84.65 | ||||
| Short term receivables total | 536.97 | 1 927.72 | 1 509.22 | 1 911.36 | 2 291.33 |
| Cash and bank deposits | 1 656.35 | 560.94 | 1 292.40 | 1 790.96 | 1 010.55 |
| Cash and cash equivalents | 1 656.35 | 560.94 | 1 292.40 | 1 790.96 | 1 010.55 |
| Balance sheet total (assets) | 2 232.32 | 2 518.66 | 2 831.61 | 3 732.32 | 3 331.88 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 902.40 | 898.02 | 1 442.62 | 2 077.86 | 2 771.72 |
| Profit of the financial year | 495.62 | 544.60 | 635.23 | 693.86 | 42.83 |
| Shareholders equity total | 1 478.02 | 2 022.62 | 2 157.86 | 2 851.72 | 2 894.55 |
| Non-current owed to group member | 230.81 | ||||
| Non-current deferred tax liabilities | 73.93 | 185.97 | 207.68 | 13.14 | |
| Non-current liabilities total | 230.81 | 73.93 | 185.97 | 207.68 | 13.14 |
| Current trade creditors | 18.75 | 21.00 | 20.31 | 21.50 | 6.31 |
| Current owed to participating | 3.00 | 3.00 | 2.49 | 2.49 | |
| Short-term deferred tax liabilities | 73.93 | 259.89 | 207.68 | ||
| Other non-interest bearing current liabilities | 504.74 | 398.11 | 390.55 | 389.04 | 207.72 |
| Current liabilities total | 523.49 | 422.11 | 487.79 | 672.92 | 424.18 |
| Balance sheet total (liabilities) | 2 232.32 | 2 518.66 | 2 831.61 | 3 732.32 | 3 331.88 |
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.