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
Worthmore ApS — Credit Rating and Financial Key Figures
CVR number: 41648767
Ahlefeldtsgade 26, 1359 København K
Tegan@worthmore.io
tel: 44138900
www.worthmore.io
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 358.07 | ||||
| External services | -87.89 | ||||
| Gross profit | 270.18 | - 557.58 | - 589.61 | 94.04 | |
| Wages and salaries | - 143.64 | - 106.30 | |||
| Social security expenses | -19.43 | -31.12 | |||
| Employee benefit expenses | - 173.88 | - 127.57 | -4.39 | ||
| Other operating expenses | -92.19 | ||||
| EBIT | - 163.07 | 40.56 | - 731.46 | - 717.18 | 89.65 |
| Other financial income | 6.67 | 4.78 | |||
| Other financial expenses | -2.41 | -0.11 | -38.95 | -0.02 | |
| Pre-tax profit | - 163.07 | 38.15 | - 731.57 | - 749.46 | 94.41 |
| Net earnings | - 163.07 | 38.15 | - 731.57 | - 749.46 | 94.41 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 16.25 | ||||
| Intangible assets total | 16.25 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 437.34 | ||||
| Long term receivables total | 437.34 | ||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 7.50 | ||||
| Current other receivables | 199.95 | 101.00 | 184.22 | ||
| Current deferred tax assets | 1.00 | ||||
| Short term receivables total | 199.95 | 101.00 | 192.72 | ||
| Cash and bank deposits | 58.84 | 126.47 | 2.57 | 0.00 | 2.00 |
| Cash and cash equivalents | 58.84 | 126.47 | 2.57 | 0.00 | 2.00 |
| Balance sheet total (assets) | 512.43 | 126.47 | 202.52 | 101.00 | 194.72 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 63.46 | 65.62 | 65.62 | |
| Share premium account | 918.19 | ||||
| Other reserves | 387.34 | ||||
| Retained earnings | 221.91 | - 173.29 | 312.73 | - 436.72 | |
| Profit of the financial year | - 163.07 | 38.15 | - 731.57 | - 749.46 | 94.41 |
| Shareholders equity total | 496.18 | 38.15 | 76.79 | - 371.11 | - 276.70 |
| Non-current loans from credit institutions | 23.10 | 270.10 | 270.10 | ||
| Non-current liabilities total | 23.10 | 270.10 | 270.10 | ||
| Current trade creditors | 20.00 | 35.00 | |||
| Current owed to participating | 16.25 | 56.72 | 41.45 | 41.45 | |
| Other non-interest bearing current liabilities | 65.22 | 69.01 | 140.55 | 124.86 | |
| Current liabilities total | 16.25 | 65.22 | 125.74 | 202.00 | 201.31 |
| Balance sheet total (liabilities) | 512.43 | 126.47 | 202.52 | 101.00 | 194.72 |
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.