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
CLOCKWORK ApS — Credit Rating and Financial Key Figures
CVR number: 30572173
Toldbodgade 89, 1253 København K
tel: 20232427
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 475.86 | 534.87 | 336.05 | 188.57 | 1 031.39 |
| Employee benefit expenses | - 250.97 | - 232.95 | -13.82 | -2.30 | |
| Total depreciation | -8.23 | - 324.16 | -8.23 | ||
| EBIT | 216.66 | -22.24 | 314.00 | 186.27 | 1 031.39 |
| Other financial income | 352.90 | 262.77 | 321.72 | 897.75 | 435.03 |
| Other financial expenses | -16.96 | - 151.71 | - 110.23 | - 131.17 | - 868.31 |
| Reduction non-current investment assets | - 525.00 | ||||
| Net income from associates (fin.) | -1 184.92 | 3 677.26 | 4 972.34 | 883.76 | 1 758.32 |
| Pre-tax profit | - 632.33 | 3 766.09 | 5 497.84 | 1 836.61 | 1 831.43 |
| Income taxes | - 123.61 | -29.42 | - 117.68 | - 213.93 | - 136.90 |
| Net earnings | - 755.94 | 3 736.66 | 5 380.16 | 1 622.69 | 1 694.53 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 16.46 | 8.23 | |||
| Tangible assets total | 16.46 | 8.23 | |||
| Holdings in group member companies | 1 170.88 | 1 617.07 | 1 694.91 | 2 027.59 | 2 183.63 |
| Participating interests | 567.64 | 2 659.33 | 3 287.83 | 4 194.59 | 5 472.84 |
| Investments total | 1 898.52 | 4 436.40 | 5 142.75 | 6 382.18 | 7 816.47 |
| Non-current loans receivable | 125.00 | 234.93 | 591.86 | 950.78 | 425.78 |
| Long term receivables total | 125.00 | 234.93 | 591.86 | 950.78 | 425.78 |
| Inventories total | |||||
| Current trade debtors | 19.51 | 53.85 | 96.56 | 103.94 | |
| Current owed by particip. interest comp. | 3 494.50 | 4 678.64 | 2 107.74 | 2 164.49 | 2 558.03 |
| Prepayments and accrued income | 195.58 | 127.69 | 135.62 | ||
| Current other receivables | 36.64 | 504.01 | 3 950.00 | 188.29 | 1 123.13 |
| Current deferred tax assets | 241.92 | 424.97 | 290.63 | 289.43 | 326.60 |
| Short term receivables total | 3 988.14 | 5 789.17 | 6 580.54 | 2 746.15 | 4 007.77 |
| Other current investments | 1 134.02 | 551.06 | 539.17 | 1 237.19 | 1 938.77 |
| Cash and bank deposits | 547.25 | 345.50 | 2 619.16 | 9 307.95 | 7 730.00 |
| Cash and cash equivalents | 1 681.27 | 896.56 | 3 158.33 | 10 545.14 | 9 668.77 |
| Balance sheet total (assets) | 7 709.40 | 11 365.29 | 15 473.48 | 20 624.26 | 21 918.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 114.00 | 800.00 | 122.00 | 135.00 |
| Other reserves | 2 104.99 | 2 827.99 | 4 067.42 | 5 297.74 | |
| Retained earnings | 3 983.31 | 1 050.38 | 3 348.05 | 8 022.45 | 8 351.82 |
| Profit of the financial year | - 755.94 | 3 736.66 | 5 380.16 | 1 622.69 | 1 694.53 |
| Shareholders equity total | 3 465.37 | 7 131.04 | 12 481.20 | 13 959.56 | 15 604.09 |
| Non-current other liabilities | 1 800.00 | 1 876.89 | |||
| Non-current deferred tax liabilities | 321.53 | 398.39 | 325.51 | 401.99 | 357.58 |
| Non-current liabilities total | 2 121.53 | 2 275.28 | 325.51 | 401.99 | 357.58 |
| Advances received | 183.85 | 197.21 | 169.34 | 204.97 | 103.17 |
| Current trade creditors | 1.67 | 7.06 | 13.32 | 13.70 | |
| Current owed to participating | 374.00 | ||||
| Current owed to group member | 98.17 | ||||
| Short-term deferred tax liabilities | 241.21 | 18.35 | 29.64 | 2.68 | |
| Other non-interest bearing current liabilities | 1 323.44 | 1 741.74 | 2 392.20 | 6 014.79 | 5 837.56 |
| Current liabilities total | 2 122.50 | 1 958.97 | 2 666.77 | 6 262.71 | 5 957.11 |
| Balance sheet total (liabilities) | 7 709.40 | 11 365.29 | 15 473.48 | 20 624.26 | 21 918.79 |
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.