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
KONSOLIDATOR A/S — Credit Rating and Financial Key Figures
CVR number: 36078383
Vandtårnsvej 83 A, 2860 Søborg
cfg@konsolidator.dk
tel: 20952988
www.konsolidator.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 12 998.00 | 16 711.00 | 19 169.00 | 20 268.00 | 25 282.00 |
| Other operating income | 5.00 | 678.00 | 2 026.00 | ||
| Purchases during the financial year | - 639.00 | - 932.00 | -1 323.00 | ||
| Costs of manufacturing | -1 240.00 | -1 897.00 | |||
| External services | -8 945.00 | -9 338.00 | -6 663.00 | ||
| Gross profit | 3 419.00 | 6 441.00 | 11 183.00 | 19 028.00 | 23 385.00 |
| Employee benefit expenses | -25 625.00 | -25 644.00 | -19 222.00 | -21 966.00 | -21 098.00 |
| Other operating expenses | - 307.00 | 12.00 | 57.00 | -7 030.00 | -6 303.00 |
| Total depreciation | -1 643.00 | -2 827.00 | -2 740.00 | -2 765.00 | -3 087.00 |
| EBIT | -24 156.00 | -22 018.00 | -10 722.00 | -12 055.00 | -5 077.00 |
| Other financial income | 82.00 | 192.00 | 133.00 | 108.00 | 59.00 |
| Other financial expenses | -1 551.00 | -4 392.00 | -3 924.00 | -3 073.00 | -2 844.00 |
| Pre-tax profit | - 859.00 | -26 218.00 | -14 513.00 | -15 020.00 | -7 862.00 |
| Income taxes | 859.00 | 1 032.00 | 2 328.00 | 154.00 | 1 241.00 |
| Net earnings | -25 186.00 | -12 185.00 | -14 866.00 | -6 621.00 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 10 612.00 | 13 148.00 | 13 809.00 | 14 651.00 | 15 517.00 |
| Intangible assets total | 10 612.00 | 13 148.00 | 13 809.00 | 14 651.00 | 15 517.00 |
| Machinery and equipment | 738.00 | ||||
| Other tangible assets | 2 891.00 | 3 216.00 | 2 625.00 | 283.00 | 240.00 |
| Tangible assets total | 3 629.00 | 3 216.00 | 2 625.00 | 283.00 | 240.00 |
| Other non-current investments | 1 211.79 | 1 613.00 | 1 072.00 | ||
| Investments total | 1 211.79 | 1 613.00 | 1 072.00 | ||
| Non-current other receivables | 391.00 | 441.00 | 445.00 | 473.00 | 549.00 |
| Deferred tax assets | 1.21 | 1 213.00 | 3 213.00 | 3 213.00 | 4 213.00 |
| Long term receivables total | 392.21 | 1 654.00 | 3 658.00 | 3 686.00 | 4 762.00 |
| Inventories total | |||||
| Current trade debtors | 787.00 | 794.00 | 1 193.00 | 1 631.00 | 1 395.00 |
| Prepayments and accrued income | 927.00 | 503.00 | 356.00 | 464.00 | 454.00 |
| Current other receivables | 447.00 | 1 232.00 | 435.00 | 95.00 | 1 720.00 |
| Current deferred tax assets | 883.00 | 230.00 | 173.00 | ||
| Short term receivables total | 3 044.00 | 2 529.00 | 1 984.00 | 2 420.00 | 3 742.00 |
| Cash and bank deposits | 17 150.00 | 1 465.00 | 1 833.00 | 359.00 | 370.00 |
| Cash and cash equivalents | 17 150.00 | 1 465.00 | 1 833.00 | 359.00 | 370.00 |
| Balance sheet total (assets) | 36 039.00 | 22 012.00 | 23 909.00 | 23 012.00 | 25 703.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 618.00 | 645.00 | 819.00 | 932.00 | 984.00 |
| Other reserves | 4 188.00 | 6 205.00 | 8 141.00 | 9 088.00 | 8 445.00 |
| Retained earnings | 103.00 | 6 901.00 | 4 546.00 | 3 316.00 | -4 752.00 |
| Profit of the financial year | -25 186.00 | -12 185.00 | -14 866.00 | -6 621.00 | |
| Minority interest (BS) | - 841.00 | -1 639.00 | |||
| Shareholders equity total | 4 909.00 | -11 435.00 | 1 321.00 | -2 371.00 | -3 583.00 |
| Non-current leasing loans | 2 583.00 | 2 159.00 | 1 861.00 | 1 116.00 | 477.00 |
| Non-current other liabilities | 23 874.00 | 1 280.00 | 14 376.00 | 14 628.00 | 12 208.00 |
| Non-current liabilities total | 26 457.00 | 3 439.00 | 16 237.00 | 15 744.00 | 12 685.00 |
| Current loans from credit institutions | 676.00 | 1 578.00 | |||
| Current leasing loans | 736.00 | 636.00 | 746.00 | 786.00 | |
| Advances received | 227.00 | 549.00 | 396.00 | ||
| Current trade creditors | 1 642.00 | 2 089.00 | 980.00 | ||
| Short-term deferred tax liabilities | 7.00 | ||||
| Current other interest-bearing loans | 619.00 | ||||
| Other non-interest bearing current liabilities | 2 178.00 | 25 944.00 | 2 918.00 | 4 687.00 | 8 346.00 |
| Accruals and deferred income | 690.00 | 1 421.00 | 3 530.00 | 5 891.00 | |
| Current liabilities total | 4 673.00 | 30 008.00 | 6 351.00 | 9 639.00 | 16 601.00 |
| Balance sheet total (liabilities) | 36 039.00 | 22 012.00 | 23 909.00 | 23 012.00 | 25 703.00 |
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.