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
MS-OMICS ApS — Credit Rating and Financial Key Figures
CVR number: 36070374
Bygstubben 9, Trørød 2950 Vedbæk
md@ms-omics.com
tel: 53771255
www.msomics.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 341.50 | 10 713.93 | 15 391.18 | 17 473.76 | 16 799.04 |
| Employee benefit expenses | -4 962.94 | -7 432.33 | -9 604.73 | -9 905.20 | -9 764.86 |
| Total depreciation | -1 520.56 | -2 703.39 | -4 191.53 | -4 440.78 | -4 309.77 |
| EBIT | 858.00 | 578.21 | 1 594.92 | 3 127.78 | 2 724.40 |
| Other financial income | 15.54 | 21.00 | 16.73 | ||
| Other financial expenses | - 438.63 | - 825.21 | -1 162.09 | - 949.36 | - 785.62 |
| Pre-tax profit | 419.37 | - 247.00 | 448.38 | 2 199.41 | 1 955.52 |
| Income taxes | 91.73 | -25.05 | 142.33 | -1 148.53 | |
| Net earnings | 419.37 | - 155.27 | 423.33 | 2 341.74 | 806.99 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 835.49 | 634.29 | 365.12 | 452.12 | 678.36 |
| Intangible rights | 116.48 | 75.37 | 34.26 | ||
| Intangible assets total | 835.49 | 634.29 | 481.60 | 527.49 | 712.61 |
| Land and waters | 2 794.91 | 2 303.01 | 743.05 | ||
| Buildings | 6 767.83 | 10 906.45 | 8 700.25 | 9 663.23 | 6 606.98 |
| Machinery and equipment | 85.33 | 467.11 | 751.17 | 557.11 | 369.95 |
| Tangible assets total | 6 853.15 | 14 168.46 | 11 754.43 | 10 963.39 | 6 976.93 |
| Investments total | 508.73 | 572.60 | 910.55 | 915.46 | 570.47 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 301.96 | 2 483.36 | |||
| Current amounts owed by group member comp. | 5 429.22 | 5 384.49 | 9 258.81 | ||
| Prepayments and accrued income | 44.67 | 239.00 | 41.86 | 74.46 | 309.89 |
| Current other receivables | 1 015.82 | 582.51 | 50.00 | ||
| Current deferred tax assets | 91.73 | 11.78 | 154.10 | ||
| Short term receivables total | 2 362.45 | 3 396.59 | 5 482.86 | 5 613.05 | 9 618.70 |
| Cash and bank deposits | 402.15 | 1 171.17 | 61.66 | 1 075.66 | 258.62 |
| Cash and cash equivalents | 402.15 | 1 171.17 | 61.66 | 1 075.66 | 258.62 |
| Balance sheet total (assets) | 10 961.96 | 19 943.12 | 18 691.10 | 19 095.06 | 18 137.34 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 76.39 | 76.39 | 76.39 | 76.39 | 76.39 |
| Share premium account | 495.00 | 495.00 | 495.00 | 495.00 | 495.00 |
| Other reserves | 684.82 | 475.72 | 243.05 | 352.65 | 529.12 |
| Retained earnings | -1 605.57 | -1 293.55 | -1 216.15 | - 902.43 | 1 262.85 |
| Profit of the financial year | 419.37 | - 155.27 | 423.33 | 2 341.74 | 806.99 |
| Shareholders equity total | 70.02 | - 401.71 | 21.62 | 2 363.36 | 3 170.35 |
| Provisions | 662.23 | ||||
| Capital loans | 1 348.18 | ||||
| Non-current leasing loans | 3 603.27 | 7 294.76 | 4 346.09 | 3 557.15 | 2 149.50 |
| Non-current other liabilities | 2 223.03 | ||||
| Non-current deferred tax liabilities | 2 483.92 | 1 880.10 | 1 134.20 | 862.09 | |
| Non-current liabilities total | 7 174.48 | 9 778.68 | 6 226.20 | 4 691.35 | 3 011.60 |
| Current loans from credit institutions | 1 759.96 | 6 524.46 | 5 931.63 | 5 620.36 | 3 657.69 |
| Current trade creditors | 88.05 | 811.55 | 577.77 | 1 014.96 | 514.19 |
| Current owed to group member | 2 673.36 | 4 210.69 | |||
| Short-term deferred tax liabilities | 332.20 | ||||
| Other non-interest bearing current liabilities | 1 869.46 | 556.78 | 1 723.20 | 5 405.03 | 5 398.65 |
| Accruals and deferred income | 1 390.45 | ||||
| Current liabilities total | 3 717.47 | 10 566.15 | 12 443.29 | 12 040.35 | 11 293.17 |
| Balance sheet total (liabilities) | 10 961.96 | 19 943.12 | 18 691.10 | 19 095.06 | 18 137.34 |
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.