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
FORMULA UNO ApS — Credit Rating and Financial Key Figures
CVR number: 25469836
Stigaardsvej 22, 2900 Hellerup
d@vid.dk
tel: 21235450
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -49.03 | -15.03 | -22.42 | -29.09 | -15.98 |
| EBIT | -49.03 | -15.03 | -22.42 | -29.09 | -15.98 |
| Other financial income | 57.67 | 97.73 | 65.69 | ||
| Other financial expenses | -7.84 | -9.76 | -15.77 | -15.46 | |
| Net income from associates (fin.) | 3 275.29 | 1 584.35 | 1 427.76 | 2 196.85 | 2 908.05 |
| Pre-tax profit | 3 218.41 | 1 559.56 | 1 463.01 | 2 249.71 | 2 942.29 |
| Net earnings | 3 218.41 | 1 559.56 | 1 463.01 | 2 249.71 | 2 942.29 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 8 835.88 | 8 420.30 | 9 448.08 | 11 244.94 | 12 552.99 |
| Investments total | 8 835.88 | 8 420.30 | 9 448.08 | 11 244.94 | 12 552.99 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 1.86 | ||||
| Short term receivables total | 1.86 | ||||
| Other current investments | 86.11 | 71.42 | |||
| Cash and bank deposits | 1 135.58 | 3 056.27 | 3 369.45 | 3 717.52 | 5 364.74 |
| Cash and cash equivalents | 1 135.58 | 3 056.27 | 3 369.45 | 3 803.63 | 5 436.16 |
| Balance sheet total (assets) | 9 971.46 | 11 476.57 | 12 817.54 | 15 048.58 | 17 991.01 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 57.20 | 117.80 | 122.00 | 135.00 | 158.80 |
| Other reserves | 8 371.80 | 7 956.22 | 8 984.00 | 10 780.86 | 12 088.91 |
| Retained earnings | -1 822.80 | 1 693.38 | 2 103.16 | 1 634.32 | 2 417.18 |
| Profit of the financial year | 3 218.41 | 1 559.56 | 1 463.01 | 2 249.71 | 2 942.29 |
| Shareholders equity total | 9 950.61 | 11 452.97 | 12 798.18 | 14 925.89 | 17 733.19 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.00 | 18.75 | 19.30 | 13.13 | 13.13 |
| Other non-interest bearing current liabilities | 4.85 | 4.85 | 0.05 | 109.56 | 244.69 |
| Current liabilities total | 20.85 | 23.60 | 19.35 | 122.68 | 257.82 |
| Balance sheet total (liabilities) | 9 971.46 | 11 476.57 | 12 817.54 | 15 048.58 | 17 991.01 |
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.