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
DISCOVER SYSTEMS A/S — Credit Rating and Financial Key Figures
CVR number: 25109260
Magnoliavej 14, Dyrup 5250 Odense SV
info@discoversystems.com
tel: 70220056
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 606.18 | 4 090.93 | 5 040.41 | 3 921.88 | 4 288.93 |
| Employee benefit expenses | -2 166.56 | -2 770.25 | -3 586.27 | -2 514.85 | -2 459.68 |
| Total depreciation | - 119.22 | - 168.27 | - 224.02 | -70.06 | -31.42 |
| EBIT | 1 320.39 | 1 152.41 | 1 230.13 | 1 336.97 | 1 797.83 |
| Other financial income | 67.78 | 9.09 | 52.97 | 165.81 | 111.41 |
| Other financial expenses | -13.75 | -16.53 | -9.22 | -48.05 | -48.15 |
| Pre-tax profit | 1 374.42 | 1 144.97 | 1 273.88 | 1 454.73 | 1 861.09 |
| Income taxes | - 305.01 | - 268.10 | - 282.04 | - 325.60 | - 416.46 |
| Net earnings | 1 069.41 | 876.87 | 991.84 | 1 129.13 | 1 444.63 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 234.84 | ||||
| Goodwill | 106.67 | 66.67 | |||
| Intangible assets total | 106.67 | 66.67 | 234.84 | ||
| Machinery and equipment | 258.02 | 504.75 | 347.40 | 42.97 | 11.55 |
| Tangible assets total | 258.02 | 504.75 | 347.40 | 42.97 | 11.55 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 919.72 | 3 974.16 | 4 818.10 | 4 762.86 | 5 058.86 |
| Inventories total | 2 919.72 | 3 974.16 | 4 818.10 | 4 762.86 | 5 058.86 |
| Current trade debtors | 784.29 | 1 402.22 | 1 126.12 | 1 743.22 | 1 659.49 |
| Current amounts owed by group member comp. | 609.15 | 962.74 | 638.75 | 585.37 | 344.72 |
| Prepayments and accrued income | 36.09 | 28.77 | 44.22 | 50.94 | 111.09 |
| Current other receivables | 58.00 | 96.77 | 87.64 | 248.99 | |
| Current deferred tax assets | 6.48 | ||||
| Short term receivables total | 1 487.54 | 2 490.51 | 1 903.19 | 2 628.51 | 2 115.31 |
| Cash and bank deposits | 4 480.49 | 987.35 | 609.79 | 277.16 | 1 232.71 |
| Cash and cash equivalents | 4 480.49 | 987.35 | 609.79 | 277.16 | 1 232.71 |
| Balance sheet total (assets) | 9 252.43 | 8 023.44 | 7 678.49 | 7 711.50 | 8 653.26 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 1 500.00 | 1 500.00 | ||
| Retained earnings | 2 204.62 | 3 274.03 | 2 650.90 | 2 142.75 | 3 271.88 |
| Profit of the financial year | 1 069.41 | 876.87 | 991.84 | 1 129.13 | 1 444.63 |
| Shareholders equity total | 7 774.03 | 4 650.90 | 5 642.74 | 5 271.88 | 5 216.50 |
| Provisions | 14.00 | 14.00 | 2.56 | 1.86 | |
| Non-current deferred tax liabilities | 311.01 | 266.86 | 302.52 | 316.56 | 417.17 |
| Non-current liabilities total | 311.01 | 266.86 | 302.52 | 316.56 | 417.17 |
| Current loans from credit institutions | 9.15 | 49.69 | 9.39 | 58.20 | 13.91 |
| Advances received | 26.79 | 73.03 | 84.06 | 34.31 | |
| Current trade creditors | 178.48 | 827.82 | 444.92 | 399.84 | 508.51 |
| Current owed to group member | 228.03 | 1 538.07 | 403.40 | 1 161.25 | 1 773.60 |
| Other non-interest bearing current liabilities | 710.95 | 676.10 | 802.48 | 417.15 | 687.42 |
| Current liabilities total | 1 153.39 | 3 091.67 | 1 733.22 | 2 120.50 | 3 017.74 |
| Balance sheet total (liabilities) | 9 252.43 | 8 023.44 | 7 678.49 | 7 711.50 | 8 653.26 |
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.