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
Locked ApS — Credit Rating and Financial Key Figures
CVR number: 39269813
Godsbanevej 7, 7400 Herning
kontakt@locked.dk
tel: 71995365
www.locked.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 906.94 | 1 917.81 | 1 814.18 | 2 226.81 | 2 842.52 |
| Employee benefit expenses | -1 632.78 | -1 880.37 | -1 701.09 | -1 521.73 | -2 325.79 |
| Total depreciation | -44.00 | -22.89 | -30.69 | -55.61 | -55.61 |
| EBIT | 230.16 | 14.55 | 82.39 | 649.48 | 461.13 |
| Other financial income | 3.81 | 11.54 | 15.80 | 120.24 | 190.72 |
| Other financial expenses | -21.16 | -4.43 | -10.18 | -63.88 | - 108.21 |
| Pre-tax profit | 212.81 | 21.66 | 88.01 | 705.84 | 543.63 |
| Income taxes | -46.82 | -4.77 | -19.36 | - 155.28 | - 119.59 |
| Net earnings | 165.99 | 16.89 | 68.65 | 550.55 | 424.04 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 139.01 | 83.41 | 56.15 | ||
| Machinery and equipment | 25.78 | 2.89 | |||
| Tangible assets total | 25.78 | 2.89 | 139.01 | 83.41 | 56.15 |
| Investments total | 65.63 | 65.63 | 65.63 | 65.63 | 319.77 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 24.74 | 24.32 | 6.50 | 17.41 | 77.24 |
| Current amounts owed by group member comp. | 219.66 | 452.27 | 579.91 | 3 284.51 | 4 254.12 |
| Prepayments and accrued income | 6.37 | ||||
| Current other receivables | 371.80 | 335.63 | 381.86 | 507.54 | 376.18 |
| Current deferred tax assets | 7.82 | 9.48 | 6.36 | 9.36 | 7.32 |
| Short term receivables total | 624.02 | 821.71 | 974.63 | 3 825.19 | 4 714.86 |
| Cash and bank deposits | 970.04 | 654.25 | 1 752.07 | 437.35 | 537.33 |
| Cash and cash equivalents | 970.04 | 654.25 | 1 752.07 | 437.35 | 537.33 |
| Balance sheet total (assets) | 1 685.46 | 1 544.47 | 2 931.34 | 4 411.57 | 5 628.12 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | - 243.43 | -77.43 | -60.54 | - 491.89 | 58.66 |
| Profit of the financial year | 165.99 | 16.89 | 68.65 | 550.55 | 424.04 |
| Shareholders equity total | -27.43 | -10.54 | 58.11 | 608.66 | 532.70 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 100.78 | ||||
| Current trade creditors | 2.36 | ||||
| Current owed to group member | 10.79 | 26.10 | 1 074.69 | 1 584.36 | 2 698.79 |
| Short-term deferred tax liabilities | 35.53 | 6.43 | 16.25 | 158.28 | 117.55 |
| Other non-interest bearing current liabilities | 1 563.45 | 1 522.48 | 1 782.29 | 2 060.27 | 2 279.07 |
| Current liabilities total | 1 712.90 | 1 555.01 | 2 873.23 | 3 802.91 | 5 095.41 |
| Balance sheet total (liabilities) | 1 685.46 | 1 544.47 | 2 931.34 | 4 411.57 | 5 628.12 |
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.