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
&Drape ApS — Credit Rating and Financial Key Figures
CVR number: 39496798
Frederiksgade 1, 1265 København K
Jv@anddrape.com
www.anddrape.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 937.08 | 4 600.18 | 3 914.89 | 4 389.69 | 3 534.09 |
| Employee benefit expenses | -2 351.54 | -3 382.92 | -3 382.69 | -3 337.41 | -3 613.93 |
| Total depreciation | -84.36 | -52.83 | -25.59 | -21.80 | -17.66 |
| EBIT | 1 501.19 | 1 164.44 | 506.60 | 1 030.48 | -97.50 |
| Other financial income | 0.01 | 1.11 | 3.71 | ||
| Other financial expenses | -17.80 | -43.72 | -9.36 | -3.44 | -34.09 |
| Pre-tax profit | 1 483.38 | 1 120.72 | 497.26 | 1 028.16 | - 127.88 |
| Income taxes | - 331.27 | - 274.26 | - 114.77 | - 230.03 | 26.68 |
| Net earnings | 1 152.12 | 846.45 | 382.49 | 798.12 | - 101.20 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 67.09 | 50.52 | 33.95 | 17.37 | 3.31 |
| Machinery and equipment | 44.80 | 8.54 | 17.53 | 12.30 | 8.70 |
| Tangible assets total | 111.89 | 59.06 | 51.47 | 29.67 | 12.01 |
| Investments total | 81.49 | 83.21 | 83.21 | 91.86 | 93.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 54.67 | 61.56 | 59.33 | 135.31 | 78.53 |
| Prepayments and accrued income | 30.79 | 30.54 | 14.03 | 14.78 | 84.64 |
| Current other receivables | 58.51 | 8.75 | 8.82 | 97.50 | 45.58 |
| Current deferred tax assets | 6.38 | 9.56 | 8.32 | 0.21 | 26.89 |
| Short term receivables total | 150.34 | 110.41 | 90.51 | 247.80 | 235.64 |
| Cash and bank deposits | 2 991.22 | 2 332.61 | 4 323.69 | 1 370.32 | 1 427.13 |
| Cash and cash equivalents | 2 991.22 | 2 332.61 | 4 323.69 | 1 370.32 | 1 427.13 |
| Balance sheet total (assets) | 3 334.94 | 2 585.30 | 4 548.89 | 1 739.66 | 1 767.90 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 000.00 | 500.00 | 400.00 | 2 000.00 | |
| Other reserves | -2 000.00 | ||||
| Retained earnings | - 626.17 | 25.94 | 472.40 | -1 145.11 | - 346.99 |
| Profit of the financial year | 1 152.12 | 846.45 | 382.49 | 798.12 | - 101.20 |
| Shareholders equity total | 1 565.94 | 1 412.40 | 1 294.89 | - 306.99 | - 408.19 |
| Non-current other liabilities | 1 000.00 | ||||
| Non-current deferred tax liabilities | 340.37 | 248.19 | 111.73 | ||
| Non-current liabilities total | 340.37 | 248.19 | 111.73 | 1 000.00 | |
| Advances received | 1 252.38 | 955.58 | |||
| Current trade creditors | 429.07 | 412.41 | 855.97 | 485.84 | 512.87 |
| Current owed to participating | 1 000.00 | ||||
| Short-term deferred tax liabilities | 17.23 | 1.37 | 167.73 | 111.73 | |
| Other non-interest bearing current liabilities | 982.32 | 510.92 | 1 033.93 | 437.51 | - 448.50 |
| Current liabilities total | 1 428.63 | 924.71 | 3 142.27 | 2 046.65 | 1 176.09 |
| Balance sheet total (liabilities) | 3 334.94 | 2 585.30 | 4 548.89 | 1 739.66 | 1 767.90 |
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.