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
Optimus Anlæg A/S — Credit Rating and Financial Key Figures
CVR number: 36925655
Stillingevej 9, 4200 Slagelse
info@optimus.dk
tel: 24214094
www.optimus.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 32 569.01 | 38 093.03 | 44 795.38 | 42 956.32 | 42 512.01 |
| Employee benefit expenses | -22 963.37 | -25 433.06 | -28 919.47 | -29 101.64 | -31 570.09 |
| Other operating expenses | - 360.00 | ||||
| Total depreciation | -3 211.01 | -3 337.13 | -3 746.65 | -3 986.48 | -3 566.91 |
| EBIT | 6 034.63 | 9 322.84 | 12 129.26 | 9 868.20 | 7 375.00 |
| Other financial income | 44.75 | 66.76 | 86.77 | 107.47 | |
| Other financial expenses | - 158.88 | - 194.00 | - 199.76 | - 286.55 | - 373.71 |
| Pre-tax profit | 5 920.50 | 9 195.61 | 12 016.27 | 9 689.12 | 7 001.30 |
| Income taxes | -1 389.82 | -2 035.96 | -2 656.80 | -2 139.98 | -1 552.98 |
| Net earnings | 4 530.68 | 7 159.65 | 9 359.47 | 7 549.13 | 5 448.31 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8 622.45 | 10 261.12 | 8 964.59 | 9 857.81 | 13 919.90 |
| Tangible assets total | 8 622.45 | 10 261.12 | 8 964.59 | 9 857.81 | 13 919.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 280.00 | 1 045.00 | 1 045.00 | ||
| Inventories total | 280.00 | 1 045.00 | 1 045.00 | ||
| Current trade debtors | 15 338.15 | 18 767.99 | 28 807.65 | 25 536.73 | 23 792.49 |
| Prepayments and accrued income | 627.08 | 461.14 | 763.77 | 457.98 | 873.12 |
| Current other receivables | 1 873.12 | 1 238.14 | 1.92 | 800.00 | |
| Short term receivables total | 17 838.35 | 20 467.27 | 29 573.34 | 26 794.71 | 24 665.61 |
| Cash and bank deposits | 7 379.77 | 6 052.04 | 2 693.88 | 1 964.68 | 1.55 |
| Cash and cash equivalents | 7 379.77 | 6 052.04 | 2 693.88 | 1 964.68 | 1.55 |
| Balance sheet total (assets) | 33 840.56 | 36 780.44 | 41 511.80 | 39 662.20 | 39 632.06 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 6 000.00 | 8 000.00 | 6 500.00 | 5 000.00 |
| Retained earnings | 6 665.31 | 5 195.99 | 4 355.64 | 7 215.11 | 9 764.24 |
| Profit of the financial year | 4 530.68 | 7 159.65 | 9 359.47 | 7 549.13 | 5 448.31 |
| Shareholders equity total | 15 695.99 | 18 855.64 | 22 215.11 | 21 764.24 | 20 712.55 |
| Provisions | 4 237.75 | 4 092.82 | 4 179.23 | 3 954.53 | 3 581.95 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 160.35 | ||||
| Advances received | 2 709.00 | 1 975.00 | 3 820.00 | 1 300.00 | 500.00 |
| Current trade creditors | 6 009.92 | 7 634.12 | 5 262.44 | 6 830.12 | 6 146.42 |
| Current owed to participating | 835.18 | ||||
| Current owed to group member | 497.96 | 773.64 | 518.77 | 1 820.27 | 2 299.59 |
| Short-term deferred tax liabilities | 1 192.44 | 2 280.88 | 2 870.39 | 2 164.69 | 2 025.56 |
| Other non-interest bearing current liabilities | 2 662.32 | 1 168.33 | 2 645.86 | 1 828.36 | 3 205.63 |
| Current liabilities total | 13 906.83 | 13 831.98 | 15 117.46 | 13 943.43 | 15 337.56 |
| Balance sheet total (liabilities) | 33 840.56 | 36 780.44 | 41 511.80 | 39 662.20 | 39 632.06 |
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.