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
PANORAMA.DK ApS — Credit Rating and Financial Key Figures
CVR number: 26754054
Vestre Havnepromenade 11 A, 9000 Aalborg
mb@panorama.dk
tel: 96321321
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 122.00 | 560.41 | -27.15 | 1 059.66 | 353.13 |
| Employee benefit expenses | - 904.96 | -1 016.51 | - 416.37 | - 476.59 | - 501.20 |
| Total depreciation | -22.36 | -22.36 | -22.36 | -22.36 | -11.81 |
| EBIT | 194.67 | - 478.46 | - 465.88 | 560.71 | - 159.87 |
| Other financial income | 850.00 | 830.37 | 754.86 | 334.42 | 741.41 |
| Other financial expenses | - 704.37 | - 485.41 | - 615.62 | - 555.51 | - 213.79 |
| Net income from associates (fin.) | 1 658.86 | 1 461.33 | 1 635.90 | 865.09 | 1 009.23 |
| Pre-tax profit | 1 999.17 | 1 327.83 | 1 309.26 | 1 204.71 | 1 376.98 |
| Income taxes | 3.68 | ||||
| Net earnings | 1 999.17 | 1 327.83 | 1 312.95 | 1 204.71 | 1 376.98 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Buildings | 78.90 | 56.53 | 34.17 | 11.81 | |
| Tangible assets total | 478.90 | 456.53 | 434.17 | 411.81 | 400.00 |
| Holdings in group member companies | 201.86 | 58.04 | 792.62 | 62.31 | 676.47 |
| Participating interests | 15 862.36 | 17 467.51 | 17 673.72 | 19 269.12 | 19 664.20 |
| Investments total | 16 064.22 | 17 525.55 | 18 466.34 | 19 331.43 | 20 340.66 |
| Long term receivables total | |||||
| Finished products/goods | 7 000.00 | 8 440.00 | 6 000.00 | 6 000.00 | |
| Inventories total | 7 000.00 | 8 440.00 | 6 000.00 | 6 000.00 | |
| Current amounts owed by group member comp. | 285.91 | 235.31 | 209.30 | 79.38 | 81.76 |
| Current owed by particip. interest comp. | 240.00 | 1 633.91 | |||
| Prepayments and accrued income | 3.99 | 3.99 | 10.07 | 46.40 | 35.12 |
| Current other receivables | 201.05 | 136.91 | 368.16 | 138.42 | 168.29 |
| Current deferred tax assets | 3.68 | ||||
| Short term receivables total | 490.94 | 616.21 | 2 225.12 | 264.20 | 285.17 |
| Cash and bank deposits | 1 117.20 | 253.01 | 103.80 | 1 959.55 | 769.85 |
| Cash and cash equivalents | 1 117.20 | 253.01 | 103.80 | 1 959.55 | 769.85 |
| Balance sheet total (assets) | 25 151.26 | 27 291.31 | 27 229.43 | 27 966.99 | 21 795.68 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | ||||
| Other reserves | 7 984.71 | 9 446.05 | 10 386.83 | 11 251.92 | 12 261.16 |
| Retained earnings | 2 967.91 | 3 505.74 | 4 197.68 | 4 645.53 | 4 841.01 |
| Profit of the financial year | 1 999.17 | 1 327.83 | 1 312.95 | 1 204.71 | 1 376.98 |
| Shareholders equity total | 13 476.79 | 14 404.62 | 16 022.46 | 17 227.17 | 18 604.15 |
| Non-current loans from credit institutions | 2 014.69 | 1 899.23 | 1 839.21 | 1 749.23 | 89.40 |
| Non-current deferred tax liabilities | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | |
| Non-current liabilities total | 4 014.69 | 3 899.23 | 3 839.21 | 3 749.23 | 89.40 |
| Current loans from credit institutions | 3 896.59 | 5 333.69 | 4 182.69 | 4 300.78 | 364.54 |
| Current trade creditors | 44.55 | 210.29 | 43.79 | 24.93 | 20.06 |
| Current owed to participating | 3 466.07 | 3 263.70 | 2 859.50 | 2 061.60 | 1 724.41 |
| Current owed to group member | 74.22 | 58.74 | 75.80 | 71.60 | 669.97 |
| Other non-interest bearing current liabilities | 78.34 | 121.05 | 205.97 | 231.68 | 23.15 |
| Accruals and deferred income | 100.00 | 300.00 | 300.00 | ||
| Current liabilities total | 7 659.78 | 8 987.45 | 7 367.76 | 6 990.59 | 3 102.13 |
| Balance sheet total (liabilities) | 25 151.26 | 27 291.31 | 27 229.43 | 27 966.99 | 21 795.68 |
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.