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
SAY O ApS — Credit Rating and Financial Key Figures
CVR number: 34587094
Mileparken 22, 2740 Skovlunde
klaus@sayo.dk
tel: 24650024
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 133.54 | -82.01 | 321.06 | 376.69 | 245.87 |
| Employee benefit expenses | - 328.28 | - 132.29 | |||
| Other operating expenses | - 140.25 | ||||
| Total depreciation | -57.53 | -70.01 | -54.66 | -41.12 | -25.12 |
| EBIT | - 519.35 | - 424.55 | 266.40 | 335.57 | 220.75 |
| Other financial income | 100.00 | 6.05 | 1.68 | 0.39 | |
| Other financial expenses | - 141.37 | - 253.45 | -29.15 | -0.43 | |
| Pre-tax profit | - 660.72 | - 578.00 | 272.45 | 308.10 | 220.72 |
| Income taxes | 144.03 | 122.59 | -59.94 | -67.99 | -48.65 |
| Net earnings | - 516.69 | - 455.41 | 212.51 | 240.11 | 172.07 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 216.02 | 146.02 | 91.35 | 50.23 | 25.11 |
| Tangible assets total | 216.02 | 146.02 | 91.35 | 50.23 | 25.11 |
| Investments total | 11.98 | ||||
| Long term receivables total | |||||
| Finished products/goods | 960.10 | 594.21 | 548.03 | 525.60 | 308.03 |
| Inventories total | 960.10 | 594.21 | 548.03 | 525.60 | 308.03 |
| Current trade debtors | 24.57 | 241.51 | 532.16 | 431.91 | |
| Prepayments and accrued income | 5.00 | 5.00 | 5.00 | ||
| Current deferred tax assets | 479.89 | 602.49 | 542.55 | 474.56 | 425.90 |
| Short term receivables total | 504.46 | 602.49 | 789.06 | 1 011.72 | 862.81 |
| Cash and bank deposits | 217.81 | 372.50 | 522.40 | 655.60 | 1 062.48 |
| Cash and cash equivalents | 217.81 | 372.50 | 522.40 | 655.60 | 1 062.48 |
| Balance sheet total (assets) | 1 898.39 | 1 727.19 | 1 950.84 | 2 243.14 | 2 258.44 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 164.00 | 246.00 | 246.00 | 246.00 | 246.00 |
| Share premium account | 1 220.00 | 1 958.00 | 1 958.00 | 1 958.00 | 1 958.00 |
| Retained earnings | -1 208.13 | -1 724.82 | -2 180.21 | -1 967.70 | -1 727.58 |
| Profit of the financial year | - 516.69 | - 455.41 | 212.51 | 240.11 | 172.07 |
| Shareholders equity total | - 340.81 | 23.77 | 236.30 | 476.42 | 648.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 31.52 | 59.62 | 112.41 | 59.88 | |
| Current owed to participating | 2 150.00 | 1 580.00 | 1 532.53 | 1 532.53 | 1 532.53 |
| Current owed to group member | 50.00 | ||||
| Other non-interest bearing current liabilities | 7.68 | 123.42 | 122.39 | 121.79 | 17.55 |
| Current liabilities total | 2 239.21 | 1 703.42 | 1 714.53 | 1 766.73 | 1 609.96 |
| Balance sheet total (liabilities) | 1 898.39 | 1 727.19 | 1 950.84 | 2 243.14 | 2 258.44 |
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.