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
BAAGØE SCHOU STATSAUTORISERET REVISIONSAKTIESELSKAB — Credit Rating and Financial Key Figures
CVR number: 21148148
Fiolstræde 44, 1171 København K
tel: 35370070
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 26 670.00 | 37 222.00 | |||
| Other operating income | 288.00 | 322.00 | |||
| Purchases during the financial year | -2 168.00 | -3 131.00 | |||
| External services | -5 970.00 | -7 983.00 | |||
| Gross profit | 18 820.00 | 26 430.00 | 29 532.00 | 33 105.00 | 32 595.01 |
| Employee benefit expenses | -17 063.00 | -19 823.00 | -22 227.00 | -25 127.00 | -24 507.41 |
| Other operating expenses | -48.00 | -9.00 | |||
| Total depreciation | - 715.00 | - 758.00 | - 829.00 | - 805.00 | - 814.66 |
| EBIT | 994.00 | 5 840.00 | 6 476.00 | 7 173.00 | 7 272.94 |
| Other financial income | 110.00 | 66.00 | 166.00 | 166.49 | |
| Other financial expenses | - 193.00 | -58.00 | - 164.00 | - 184.00 | - 245.92 |
| Net income from associates (fin.) | 40.00 | ||||
| Pre-tax profit | 801.00 | 5 932.00 | 6 378.00 | 7 155.00 | 7 193.51 |
| Income taxes | - 195.00 | -1 287.00 | -1 431.00 | -1 612.00 | -1 603.04 |
| Net earnings | 606.00 | 4 645.00 | 4 947.00 | 5 543.00 | 5 590.47 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 1 779.00 | 3 596.00 | 3 781.00 | 3 597.00 | 3 216.78 |
| Intangible assets total | 1 779.00 | 3 596.00 | 3 781.00 | 3 597.00 | 3 216.78 |
| Buildings | 441.00 | 407.00 | 268.00 | 205.00 | 265.76 |
| Machinery and equipment | 909.00 | 974.00 | 955.00 | 832.00 | 712.38 |
| Tangible assets total | 1 350.00 | 1 381.00 | 1 223.00 | 1 037.00 | 978.14 |
| Holdings in group member companies | 90.00 | 90.00 | 90.00 | ||
| Investments total | 90.00 | 90.00 | 90.00 | ||
| Non-current other receivables | 170.00 | 193.00 | 234.00 | 279.00 | 325.53 |
| Long term receivables total | 170.00 | 193.00 | 234.00 | 279.00 | 325.53 |
| Inventories total | |||||
| Current trade debtors | 6 705.00 | 8 916.00 | 7 908.00 | 9 311.00 | 11 850.26 |
| Current amounts owed by group member comp. | 268.00 | 347.00 | 1 390.00 | 123.10 | |
| Prepayments and accrued income | 549.00 | 534.00 | 561.00 | 754.00 | 424.06 |
| Current other receivables | 9 996.00 | 5 483.00 | 6 316.00 | 6 409.00 | 4 700.22 |
| Current deferred tax assets | 1 044.00 | 501.00 | 445.00 | 759.00 | 966.55 |
| Short term receivables total | 18 294.00 | 15 702.00 | 15 577.00 | 18 623.00 | 18 064.19 |
| Cash and bank deposits | 644.00 | 43.00 | 11.00 | 63.00 | 71.19 |
| Cash and cash equivalents | 644.00 | 43.00 | 11.00 | 63.00 | 71.19 |
| Balance sheet total (assets) | 22 327.00 | 21 005.00 | 20 916.00 | 23 599.00 | 22 655.84 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 2 500.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Shares repurchased | 4 600.00 | 4 900.00 | 5 500.00 | 5 600.00 | |
| Retained earnings | 1 021.00 | -2 437.00 | -2 691.00 | -3 227.00 | -3 284.26 |
| Profit of the financial year | 606.00 | 4 645.00 | 4 947.00 | 5 543.00 | 5 590.47 |
| Shareholders equity total | 4 127.00 | 9 808.00 | 10 156.00 | 10 816.00 | 10 906.21 |
| Non-current other liabilities | 536.00 | 99.00 | 99.00 | 90.00 | 99.73 |
| Non-current deferred tax liabilities | 239.00 | 1 233.00 | 1 375.00 | 1 927.00 | 1 810.29 |
| Non-current liabilities total | 775.00 | 1 332.00 | 1 474.00 | 2 017.00 | 1 910.02 |
| Current loans from credit institutions | 6 316.00 | 3 304.00 | 469.00 | 3 130.00 | 3 373.24 |
| Current trade creditors | 1 252.00 | 1 201.00 | 1 147.00 | 1 391.00 | 1 101.95 |
| Current owed to group member | 847.00 | ||||
| Short-term deferred tax liabilities | 107.00 | 293.00 | 1 286.00 | 102.00 | 62.94 |
| Other non-interest bearing current liabilities | 8 903.00 | 5 067.00 | 6 311.00 | 6 143.00 | 5 301.48 |
| Accruals and deferred income | 73.00 | ||||
| Current liabilities total | 17 425.00 | 9 865.00 | 9 286.00 | 10 766.00 | 9 839.61 |
| Balance sheet total (liabilities) | 22 327.00 | 21 005.00 | 20 916.00 | 23 599.00 | 22 655.84 |
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.