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
Component 2.0 A/S — Credit Rating and Financial Key Figures
CVR number: 39598841
Lyngsø Alle 3, 2970 Hørsholm
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 769.00 | 15 646.00 | 17 637.00 | 22 817.00 | 18 856.12 |
| Employee benefit expenses | -7 412.00 | -10 567.00 | -13 790.00 | -15 462.00 | -15 912.81 |
| Total depreciation | - 455.00 | - 271.00 | - 258.00 | - 266.00 | - 309.83 |
| EBIT | 902.00 | 4 808.00 | 3 589.00 | 7 089.00 | 2 633.48 |
| Other financial income | 8.00 | ||||
| Other financial expenses | -22.00 | - 121.00 | - 102.00 | -81.00 | - 128.79 |
| Pre-tax profit | 880.00 | 4 695.00 | 3 487.00 | 7 008.00 | 2 504.69 |
| Income taxes | - 195.00 | -1 053.00 | - 780.00 | -1 543.00 | - 563.86 |
| Net earnings | 685.00 | 3 642.00 | 2 707.00 | 5 465.00 | 1 940.83 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 171.00 | 104.00 | 37.00 | 3.00 | 43.59 |
| Machinery and equipment | 376.00 | 213.00 | 373.00 | 620.00 | 412.81 |
| Tangible assets total | 547.00 | 317.00 | 410.00 | 623.00 | 456.39 |
| Investments total | 191.00 | 194.00 | 215.00 | 316.00 | 327.18 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 482.00 | 5 938.00 | 7 061.00 | 11 796.00 | 11 421.87 |
| Prepayments and accrued income | 452.00 | 537.00 | 552.00 | 647.00 | 609.59 |
| Current other receivables | 176.00 | 29.00 | 17.00 | 64.00 | 8.60 |
| Short term receivables total | 3 110.00 | 6 504.00 | 7 630.00 | 12 507.00 | 12 040.05 |
| Cash and bank deposits | 2.00 | 1 712.00 | 951.00 | 10.00 | |
| Cash and cash equivalents | 2.00 | 1 712.00 | 951.00 | 10.00 | |
| Balance sheet total (assets) | 3 850.00 | 8 727.00 | 9 206.00 | 13 456.00 | 12 823.62 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 295.00 | 2 612.00 | 2 700.00 | 1 500.00 | 4 942.81 |
| Other reserves | 29.00 | -2 000.00 | |||
| Retained earnings | - 685.00 | -3 641.00 | -2 670.00 | -1 463.00 | - 940.83 |
| Profit of the financial year | 685.00 | 3 642.00 | 2 707.00 | 5 465.00 | 1 940.83 |
| Shareholders equity total | 795.00 | 3 142.00 | 3 237.00 | 6 002.00 | 4 442.81 |
| Provisions | 29.00 | 38.00 | 43.00 | 78.00 | 80.72 |
| Non-current owed to group member | 184.00 | ||||
| Non-current other liabilities | 409.00 | 480.00 | |||
| Non-current deferred tax liabilities | 1 017.00 | 1 762.00 | 824.26 | ||
| Non-current liabilities total | 409.00 | 664.00 | 1 017.00 | 1 762.00 | 824.26 |
| Current loans from credit institutions | 14.00 | 40.00 | 625.00 | 1 062.02 | |
| Advances received | 808.00 | 1 068.00 | |||
| Current trade creditors | 220.00 | 116.00 | 316.00 | 1 373.00 | 1 939.36 |
| Current owed to group member | 197.00 | 219.00 | 492.57 | ||
| Short-term deferred tax liabilities | 166.00 | 1 043.00 | 1 092.00 | 775.00 | 1 507.67 |
| Other non-interest bearing current liabilities | 1 409.00 | 2 656.00 | 3 264.00 | 2 622.00 | 2 474.22 |
| Current liabilities total | 2 617.00 | 4 883.00 | 4 909.00 | 5 614.00 | 7 475.83 |
| Balance sheet total (liabilities) | 3 850.00 | 8 727.00 | 9 206.00 | 13 456.00 | 12 823.62 |
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.