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
FORMEL B AF 2003 ApS — Credit Rating and Financial Key Figures
CVR number: 26984254
Vesterbrogade 182, 1800 Frederiksberg C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 863.16 | 12 769.94 | 17 447.06 | 18 071.09 | 13 439.93 |
| Employee benefit expenses | -6 920.06 | -10 527.87 | -13 315.05 | -14 273.47 | -11 239.88 |
| Other operating expenses | -12.33 | -10.57 | |||
| Total depreciation | - 696.49 | - 852.21 | -1 076.54 | - 562.38 | - 565.74 |
| EBIT | 1 234.27 | 1 389.87 | 3 055.48 | 3 224.68 | 1 634.31 |
| Other financial income | 0.00 | 2.98 | 6.39 | 3.88 | 103.58 |
| Other financial expenses | -18.59 | -25.43 | -11.54 | -9.96 | -2.98 |
| Pre-tax profit | 1 215.69 | 1 367.42 | 3 050.33 | 3 218.60 | 1 734.91 |
| Income taxes | - 275.45 | - 306.98 | - 673.45 | - 710.16 | - 382.22 |
| Net earnings | 940.24 | 1 060.44 | 2 376.88 | 2 508.44 | 1 352.69 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 376.45 | 938.66 | 416.20 | 313.97 | 216.57 |
| Machinery and equipment | 345.80 | 2 116.39 | 1 929.80 | 1 244.38 | 908.22 |
| Tangible assets total | 1 722.25 | 3 055.05 | 2 346.00 | 1 558.35 | 1 124.79 |
| Investments total | 78.31 | 78.31 | 40.18 | 30.70 | 30.70 |
| Long term receivables total | |||||
| Finished products/goods | 3 408.51 | 4 747.82 | 6 856.09 | 6 670.34 | 6 633.84 |
| Inventories total | 3 408.51 | 4 747.82 | 6 856.09 | 6 670.34 | 6 633.84 |
| Current trade debtors | 309.32 | 287.10 | 542.49 | 488.87 | 558.09 |
| Current amounts owed by group member comp. | 808.55 | 62.97 | 116.47 | 1 096.90 | 7 413.08 |
| Prepayments and accrued income | 45.79 | 608.25 | 526.07 | 249.43 | 58.18 |
| Current other receivables | 1 874.06 | 149.57 | 181.60 | 124.17 | 145.41 |
| Short term receivables total | 3 037.72 | 1 107.89 | 1 366.64 | 1 959.37 | 8 174.76 |
| Cash and bank deposits | 1 712.18 | 1 245.34 | 1 537.29 | 635.63 | 4.45 |
| Cash and cash equivalents | 1 712.18 | 1 245.34 | 1 537.29 | 635.63 | 4.45 |
| Balance sheet total (assets) | 9 958.97 | 10 234.41 | 12 146.20 | 10 854.39 | 15 968.53 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 2 000.00 | 500.00 | 2 500.00 | 5 000.00 | |
| Retained earnings | 1 495.79 | 1 936.03 | 496.47 | 2 873.35 | 381.79 |
| Profit of the financial year | 940.24 | 1 060.44 | 2 376.88 | 2 508.44 | 1 352.69 |
| Shareholders equity total | 4 561.03 | 3 621.47 | 5 498.35 | 5 506.79 | 6 859.48 |
| Provisions | 256.21 | 219.38 | 117.73 | 84.12 | 35.08 |
| Non-current deferred tax liabilities | 390.79 | 343.80 | 775.10 | 748.13 | 431.20 |
| Non-current liabilities total | 390.79 | 343.80 | 775.10 | 748.13 | 431.20 |
| Current loans from credit institutions | 3 954.39 | ||||
| Advances received | 2 334.18 | 3 043.03 | 2 657.29 | 2 334.66 | 2 729.56 |
| Current trade creditors | 689.52 | 1 518.68 | 1 234.77 | 1 044.39 | 687.03 |
| Current owed to group member | 233.06 | 177.60 | 171.10 | 55.48 | 65.41 |
| Other non-interest bearing current liabilities | 1 494.18 | 1 310.45 | 1 691.86 | 1 080.83 | 1 206.38 |
| Current liabilities total | 4 750.94 | 6 049.76 | 5 755.02 | 4 515.35 | 8 642.77 |
| Balance sheet total (liabilities) | 9 958.97 | 10 234.41 | 12 146.20 | 10 854.39 | 15 968.53 |
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.