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
BS-DATA ApS — Credit Rating and Financial Key Figures
CVR number: 37158119
Høveltevej 78, 3460 Birkerød
carsten.baagoe@bsaccounting.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 131.97 | - 589.77 | 143.25 | 202.00 | 342.86 |
| Reduction in value of non-current assets | 500.00 | ||||
| EBIT | - 131.97 | - 589.77 | 143.25 | 202.00 | 842.86 |
| Other financial income | 102.55 | 182.38 | 166.91 | 413.00 | 771.65 |
| Other financial expenses | - 357.79 | - 214.60 | - 197.61 | -1 157.00 | - 344.09 |
| Exchange rate differences | 1 500.00 | ||||
| Net income from associates (fin.) | 527.02 | 3 154.70 | 1 519.27 | 1 458.00 | 719.94 |
| Pre-tax profit | 1 639.82 | 2 532.70 | 1 631.83 | 916.00 | 1 990.36 |
| Income taxes | - 297.59 | 464.21 | 289.37 | 384.00 | 600.42 |
| Net earnings | 1 342.23 | 2 996.91 | 1 921.20 | 1 300.00 | 2 590.78 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 22 000.00 | 22 000.00 | 22 000.00 | 22 000.00 | 22 500.00 |
| Tangible assets total | 22 000.00 | 22 000.00 | 22 000.00 | 22 000.00 | 22 500.00 |
| Holdings in group member companies | 11 465.47 | 11 745.64 | 12 012.66 | 13 947.00 | 9 968.28 |
| Participating interests | 6 064.66 | 6 058.43 | 6 159.28 | 6 551.00 | 6 904.09 |
| Investments total | 17 530.13 | 17 804.07 | 18 171.94 | 20 498.00 | 16 872.38 |
| Non-current loans receivable | 6 000.00 | 6 000.00 | 6 351.00 | 6 825.50 | |
| Long term receivables total | 6 000.00 | 6 000.00 | 6 351.00 | 6 825.50 | |
| Finished products/goods | 860.44 | 220.00 | 205.20 | 179.00 | 75.00 |
| Inventories total | 860.44 | 220.00 | 205.20 | 179.00 | 75.00 |
| Current trade debtors | 16.93 | ||||
| Current amounts owed by group member comp. | 13 545.02 | 12 114.19 | 13 385.70 | 10 016.00 | 10 577.65 |
| Current other receivables | 4 431.23 | 7 405.32 | 24.28 | 15.00 | 5.47 |
| Current deferred tax assets | 51.11 | 19.71 | 55.93 | 43.00 | 31.32 |
| Short term receivables total | 18 044.29 | 19 539.23 | 13 465.91 | 10 074.00 | 10 614.44 |
| Other current investments | 0.00 | 0.00 | 0.00 | 3 267.00 | 3 002.90 |
| Cash and bank deposits | 568.91 | 0.63 | 1 881.72 | 25.00 | 20.25 |
| Cash and cash equivalents | 568.91 | 0.64 | 1 881.72 | 3 292.00 | 3 023.15 |
| Balance sheet total (assets) | 59 003.76 | 65 563.93 | 61 724.77 | 62 394.00 | 59 910.47 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 000.00 | 1 000.00 | 1 500.00 | ||
| Other reserves | 5 710.38 | 5 984.32 | 13 052.19 | 14 379.00 | 10 291.93 |
| Other restricted equity | 1 000.00 | 1 500.00 | |||
| Retained earnings | 36 660.14 | 37 728.42 | 31 657.47 | 30 251.00 | 33 638.48 |
| Profit of the financial year | 1 342.23 | 2 996.91 | 1 921.20 | 1 300.00 | 2 590.78 |
| Shareholders equity total | 44 212.75 | 47 209.66 | 49 130.85 | 48 430.00 | 50 021.19 |
| Provisions | 3 424.00 | 2 981.00 | 2 714.00 | 2 805.00 | 2 990.00 |
| Capital loans | 2 500.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Non-current loans from credit institutions | 1 861.80 | 1 574.08 | 1 300.34 | 1 033.00 | 753.02 |
| Non-current other liabilities | 222.76 | 225.14 | 228.05 | 230.00 | 235.56 |
| Non-current liabilities total | 4 584.56 | 3 799.22 | 3 528.39 | 3 263.00 | 2 988.57 |
| Short-term capital loans | 500.00 | ||||
| Current loans from credit institutions | 300.22 | 1 124.81 | 275.52 | 1 625.00 | 1 801.28 |
| Current trade creditors | 9.70 | 48.37 | 16.53 | 30.00 | 8.24 |
| Current owed to participating | 3 754.51 | 3 214.70 | 2 685.72 | 769.00 | 1 690.47 |
| Current owed to group member | 1 623.87 | 5 213.75 | 1 810.83 | 3 899.00 | |
| Short-term deferred tax liabilities | 924.26 | 628.53 | 628.15 | 628.00 | |
| Other non-interest bearing current liabilities | 169.89 | 843.90 | 934.77 | 945.00 | 410.72 |
| Current liabilities total | 6 782.46 | 11 574.05 | 6 351.52 | 7 896.00 | 3 910.71 |
| Balance sheet total (liabilities) | 59 003.76 | 65 563.93 | 61 724.77 | 62 394.00 | 59 910.47 |
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.