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
FUGE-MADSEN ApS — Credit Rating and Financial Key Figures
CVR number: 70406918
Tolderlundsvej 99, 5000 Odense C
tel: 65913417
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 127.30 | 4 914.90 | 5 157.56 | 4 205.69 | 5 124.29 |
| Employee benefit expenses | -4 291.64 | -4 229.65 | -4 552.26 | -3 992.43 | -4 396.03 |
| Total depreciation | -45.03 | -45.03 | -45.03 | -44.12 | -68.97 |
| EBIT | 790.63 | 640.22 | 560.26 | 169.14 | 659.28 |
| Other financial income | 1.38 | 0.90 | |||
| Other financial expenses | -45.58 | -44.28 | -65.35 | -51.49 | -68.01 |
| Pre-tax profit | 745.06 | 595.94 | 494.91 | 119.02 | 592.17 |
| Income taxes | - 163.99 | - 134.93 | - 113.87 | -31.86 | - 134.57 |
| Net earnings | 581.07 | 461.01 | 381.04 | 87.16 | 457.60 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 21.08 | 10.08 | 80.00 | 215.67 | |
| Intangible rights | 32.08 | ||||
| Intangible assets total | 32.08 | 21.08 | 10.08 | 80.00 | 215.67 |
| Land and waters | 429.44 | 402.00 | 374.56 | 347.13 | 319.69 |
| Machinery and equipment | 21.98 | 15.39 | 8.79 | 2.20 | |
| Tangible assets total | 451.43 | 417.39 | 383.36 | 349.33 | 319.69 |
| Investments total | 4.18 | 4.29 | 4.71 | 4.73 | 4.73 |
| Long term receivables total | |||||
| Raw materials and consumables | 190.78 | 225.60 | 163.01 | 199.54 | 176.16 |
| Inventories total | 190.78 | 225.60 | 163.01 | 199.54 | 176.16 |
| Current trade debtors | 1 679.79 | 1 715.55 | 1 537.92 | 1 204.40 | 3 285.86 |
| Current amounts owed by group member comp. | 61.02 | ||||
| Prepayments and accrued income | 35.78 | 52.52 | 44.52 | 12.91 | 56.21 |
| Current other receivables | 268.46 | 251.80 | 233.30 | 340.65 | 322.68 |
| Short term receivables total | 2 045.05 | 2 019.87 | 1 815.73 | 1 557.95 | 3 664.75 |
| Cash and bank deposits | 362.30 | 160.27 | 861.86 | 585.17 | 397.85 |
| Cash and cash equivalents | 362.30 | 160.27 | 861.86 | 585.17 | 397.85 |
| Balance sheet total (assets) | 3 085.82 | 2 848.50 | 3 238.75 | 2 776.72 | 4 778.85 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 550.00 | 450.00 | 300.00 | 70.00 | 400.00 |
| Retained earnings | - 264.93 | - 133.86 | 27.16 | 338.20 | 25.36 |
| Profit of the financial year | 581.07 | 461.01 | 381.04 | 87.16 | 457.60 |
| Shareholders equity total | 992.14 | 903.16 | 834.20 | 621.36 | 1 008.96 |
| Provisions | 15.00 | 12.06 | 8.82 | 25.20 | 54.27 |
| Non-current other liabilities | 317.89 | ||||
| Non-current deferred tax liabilities | 151.65 | 137.87 | 117.11 | 15.49 | 105.49 |
| Non-current liabilities total | 469.54 | 137.87 | 117.11 | 15.49 | 105.49 |
| Current trade creditors | 73.52 | 133.14 | 295.15 | 145.06 | 1 215.93 |
| Current owed to group member | 650.00 | 874.32 | 915.07 | 1 163.38 | 1 040.49 |
| Other non-interest bearing current liabilities | 885.61 | 787.96 | 1 068.40 | 806.24 | 1 353.70 |
| Current liabilities total | 1 609.13 | 1 795.41 | 2 278.63 | 2 114.68 | 3 610.12 |
| Balance sheet total (liabilities) | 3 085.82 | 2 848.50 | 3 238.75 | 2 776.72 | 4 778.85 |
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.