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
ADAPT A/S — Credit Rating and Financial Key Figures
CVR number: 21758973
Langebrogade 6 A, 1411 København K
hello@adaptagency.com
tel: 33411050
www.adaptagency.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 36 693.83 | 40 595.16 | 39 673.44 | 35 429.33 | 34 660.60 |
| Employee benefit expenses | -35 089.83 | -38 028.40 | -40 094.04 | -34 718.54 | -30 476.10 |
| Total depreciation | - 622.86 | - 942.63 | - 888.47 | - 502.59 | -67.45 |
| EBIT | 981.14 | 1 624.13 | -1 309.07 | 208.21 | 4 117.06 |
| Other financial income | 13.68 | 8.26 | 2.03 | 1.02 | |
| Other financial expenses | - 225.45 | - 154.03 | - 472.44 | - 465.27 | - 231.95 |
| Pre-tax profit | 755.69 | 1 483.78 | -1 773.25 | - 255.03 | 3 886.13 |
| Income taxes | - 166.25 | - 363.81 | 320.61 | 35.03 | - 873.75 |
| Net earnings | 589.44 | 1 119.97 | -1 452.64 | - 219.99 | 3 012.38 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 722.70 | 418.50 | 114.30 | ||
| Intangible assets total | 722.70 | 418.50 | 114.30 | ||
| Buildings | 1 263.81 | 840.71 | 386.24 | 22.29 | 95.90 |
| Machinery and equipment | 249.68 | 117.09 | 38.34 | 80.38 | 153.49 |
| Tangible assets total | 1 513.49 | 957.79 | 424.59 | 102.67 | 249.39 |
| Investments total | 992.00 | 1 009.51 | 1 119.98 | 1 119.98 | 1 119.98 |
| Non-current loans receivable | 21.13 | ||||
| Long term receivables total | 21.13 | ||||
| Inventories total | |||||
| Current trade debtors | 9 190.23 | 10 756.56 | 6 658.01 | 8 631.55 | 7 888.58 |
| Current amounts owed by group member comp. | 2 338.53 | 3 663.72 | 3 129.75 | 4 000.35 | 3 861.15 |
| Prepayments and accrued income | 564.00 | 324.10 | 948.63 | 955.48 | 978.29 |
| Current other receivables | 14.60 | 100.38 | 240.29 | 30.45 | 12.33 |
| Current deferred tax assets | 45.09 | 128.67 | 147.52 | ||
| Short term receivables total | 12 152.45 | 14 844.77 | 11 105.34 | 13 765.36 | 12 740.35 |
| Other current investments | 53.09 | 40.77 | 26.97 | 32.00 | |
| Cash and bank deposits | 4 919.63 | 283.04 | 243.08 | 144.81 | 233.00 |
| Cash and cash equivalents | 4 919.63 | 336.13 | 283.85 | 171.78 | 265.00 |
| Balance sheet total (assets) | 20 321.41 | 17 566.70 | 13 048.06 | 15 159.79 | 14 374.73 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 625.00 | 625.00 | 625.00 | 625.00 | 625.00 |
| Shares repurchased | 500.00 | 1 100.00 | 1 500.00 | ||
| Other reserves | 563.71 | 326.43 | 89.15 | ||
| Retained earnings | 1 259.59 | 986.30 | 2 343.55 | 980.06 | - 739.93 |
| Profit of the financial year | 589.44 | 1 119.97 | -1 452.64 | - 219.99 | 3 012.38 |
| Shareholders equity total | 3 537.73 | 4 157.70 | 1 605.06 | 1 385.07 | 4 397.45 |
| Provisions | 331.93 | 193.76 | 33.28 | ||
| Non-current loans from credit institutions | 2 428.91 | 2 480.53 | 2 567.35 | 2 637.16 | 2 637.69 |
| Non-current liabilities total | 2 428.91 | 2 480.53 | 2 567.35 | 2 637.16 | 2 637.69 |
| Current loans from credit institutions | 383.66 | 3 826.14 | 5 553.47 | ||
| Advances received | 1 712.49 | 608.33 | 1 546.60 | 1 418.92 | |
| Current trade creditors | 830.82 | 354.28 | 1 542.80 | 1 479.72 | 1 599.05 |
| Current owed to group member | 28.27 | 37.92 | 7.46 | 7.83 | 7.99 |
| Short-term deferred tax liabilities | 501.97 | 693.17 | |||
| Other non-interest bearing current liabilities | 11 451.27 | 8 848.53 | 3 499.25 | 2 549.94 | 3 587.17 |
| Current liabilities total | 14 022.84 | 10 734.70 | 8 875.65 | 11 137.56 | 7 306.31 |
| Balance sheet total (liabilities) | 20 321.41 | 17 566.70 | 13 048.06 | 15 159.79 | 14 374.73 |
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.