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
DRAUPNIR INVESTMENT ADVISORS A/S — Credit Rating and Financial Key Figures
CVR number: 35050027
Jernbanegade 23 B, 4000 Roskilde
mail@draupniram.com
tel: 70236810
www.draupniram.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 628.55 | 12 709.81 | 9 043.58 | 8 041.79 | 12 725.19 |
| Employee benefit expenses | -1 284.48 | -2 075.30 | -2 494.66 | -2 613.85 | -3 488.80 |
| Total depreciation | -32.14 | -32.14 | -32.14 | -32.14 | |
| EBIT | 5 311.93 | 10 602.38 | 6 516.77 | 5 395.80 | 9 236.39 |
| Other financial income | 75.53 | 477.34 | 383.16 | 971.08 | 962.29 |
| Other financial expenses | -26.86 | -20.54 | -14.45 | - 165.26 | -0.01 |
| Income from other inv. held as non-curr. assets | 296.12 | 131.49 | 268.35 | ||
| Pre-tax profit | 5 360.60 | 11 059.17 | 7 181.59 | 6 333.11 | 10 467.02 |
| Income taxes | -1 184.83 | -2 442.29 | -1 648.28 | -1 477.48 | -2 283.45 |
| Net earnings | 4 175.77 | 8 616.88 | 5 533.31 | 4 855.63 | 8 183.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 96.43 | 64.28 | 32.14 | ||
| Intangible assets total | 96.43 | 64.28 | 32.14 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | 60.40 | 60.40 | 60.40 | 84.40 |
| Investments total | 40.00 | 60.40 | 60.40 | 85.60 | 127.90 |
| Non-current loans receivable | 1 142.93 | 4 301.43 | 2 824.01 | 2 850.00 | |
| Non-current other receivables | 23.80 | 23.80 | 23.80 | ||
| Long term receivables total | 23.80 | 1 166.74 | 4 325.24 | 2 824.01 | 2 850.00 |
| Finished products/goods | 1 710.00 | 3 699.52 | |||
| Inventories total | 1 710.00 | 3 699.52 | |||
| Current trade debtors | 538.41 | 1 832.58 | 69.30 | 291.40 | 251.91 |
| Current amounts owed by group member comp. | 355.59 | 200.00 | 8 157.60 | 10 422.75 | |
| Current other receivables | 2 158.04 | 5 438.30 | 7 904.78 | 6 101.80 | 6 650.04 |
| Current deferred tax assets | 533.17 | ||||
| Short term receivables total | 3 229.61 | 7 626.47 | 8 174.08 | 14 550.80 | 17 324.70 |
| Cash and bank deposits | 1 172.40 | 4 088.91 | 2 788.78 | 2 511.88 | 4 664.49 |
| Cash and cash equivalents | 1 172.40 | 4 088.91 | 2 788.78 | 2 511.88 | 4 664.49 |
| Balance sheet total (assets) | 4 562.25 | 13 006.80 | 15 380.64 | 21 682.29 | 28 666.61 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 122.58 | 122.58 | 459.68 | 459.68 | 459.68 |
| Shares repurchased | 2 000.00 | 5 000.00 | |||
| Retained earnings | 37.57 | 2 713.34 | 9 044.24 | 12 577.55 | 12 433.18 |
| Profit of the financial year | 4 175.77 | 8 616.88 | 5 533.31 | 4 855.63 | 8 183.57 |
| Shareholders equity total | 4 335.92 | 11 452.80 | 15 037.22 | 19 892.86 | 26 076.43 |
| Non-current liabilities total | |||||
| Current bonds | 209.25 | 275.48 | 311.96 | 306.73 | |
| Current owed to group member | 1.29 | 2.46 | 3.65 | ||
| Short-term deferred tax liabilities | 1 342.29 | 64.28 | 1 477.48 | 2 283.45 | |
| Other non-interest bearing current liabilities | 225.03 | ||||
| Current liabilities total | 226.32 | 1 554.00 | 343.42 | 1 789.44 | 2 590.18 |
| Balance sheet total (liabilities) | 4 562.25 | 13 006.80 | 15 380.64 | 21 682.29 | 28 666.61 |
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.