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
AM COMPANY ApS — Credit Rating and Financial Key Figures
CVR number: 27703216
Kanonbådsvej 12 A, 1437 København K
finance@norseprojects.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 653.85 | 8 513.85 | 5 908.99 | 4 835.74 | 3 003.63 |
| Employee benefit expenses | -2 558.61 | -2 385.33 | -3 211.94 | -4 234.04 | -2 533.76 |
| Other operating expenses | -0.11 | ||||
| Total depreciation | - 446.70 | - 420.40 | - 449.89 | - 289.04 | - 241.09 |
| EBIT | 4 648.53 | 5 708.12 | 2 247.16 | 312.67 | 228.66 |
| Other financial income | 32.73 | 142.56 | 116.56 | 113.69 | 79.21 |
| Other financial expenses | -1 469.13 | - 293.45 | - 690.04 | - 491.83 | - 104.72 |
| Pre-tax profit | 3 212.13 | 5 557.23 | 1 673.69 | -65.47 | 203.15 |
| Income taxes | - 706.76 | -1 236.12 | - 372.94 | 10.26 | -47.67 |
| Net earnings | 2 505.37 | 4 321.11 | 1 300.75 | -55.22 | 155.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 44.00 | 95.51 | 39.10 | 1.03 | |
| Intangible rights | 773.33 | 613.34 | |||
| Intangible assets total | 44.00 | 95.51 | 812.44 | 614.37 | |
| Buildings | 983.84 | 586.27 | 188.70 | 155.16 | 123.05 |
| Machinery and equipment | 32.52 | 45.45 | 22.84 | 10.92 | |
| Tangible assets total | 1 016.36 | 631.72 | 211.54 | 166.08 | 123.05 |
| Investments total | 253.85 | 262.64 | 274.54 | 331.31 | 44.70 |
| Long term receivables total | |||||
| Finished products/goods | 2 537.88 | 3 573.27 | 4 524.00 | 3 683.74 | 1 837.03 |
| Advance payments | 1 002.22 | 1 294.17 | 710.94 | 730.23 | 85.94 |
| Inventories total | 3 540.10 | 4 867.44 | 5 234.94 | 4 413.97 | 1 922.97 |
| Current trade debtors | 5 135.62 | 1 418.94 | 1 289.39 | 4 708.13 | 682.94 |
| Current amounts owed by group member comp. | 47.71 | 920.29 | 1 385.33 | 1 420.22 | 55.55 |
| Prepayments and accrued income | 33.81 | 29.26 | 432.52 | 313.72 | 51.41 |
| Current other receivables | 2.88 | 28.50 | 589.62 | 391.47 | |
| Current deferred tax assets | 0.82 | 130.00 | 154.13 | 164.39 | 190.90 |
| Short term receivables total | 5 220.84 | 2 498.48 | 3 289.87 | 7 196.08 | 1 372.27 |
| Cash and bank deposits | 6 415.82 | 5 979.95 | 5 528.10 | 4 131.25 | 3 081.59 |
| Cash and cash equivalents | 6 415.82 | 5 979.95 | 5 528.10 | 4 131.25 | 3 081.59 |
| Balance sheet total (assets) | 16 446.97 | 14 284.23 | 14 634.49 | 17 051.13 | 7 158.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 4 000.00 | 1 000.00 | |||
| Other reserves | 34.32 | 74.50 | 30.50 | 0.81 | |
| Retained earnings | 2 390.57 | 861.62 | 4 142.55 | 5 487.30 | 5 461.77 |
| Profit of the financial year | 2 505.37 | 4 321.11 | 1 300.75 | -55.22 | 155.48 |
| Shareholders equity total | 5 020.94 | 9 342.05 | 6 642.80 | 5 587.58 | 5 743.06 |
| Non-current deferred tax liabilities | 708.18 | 1 424.01 | 397.07 | 74.18 | |
| Non-current liabilities total | 708.18 | 1 424.01 | 397.07 | 74.18 | |
| Advances received | 381.34 | 418.36 | 68.87 | ||
| Current trade creditors | 1 867.00 | 1 095.15 | 677.58 | 829.27 | 142.86 |
| Current owed to group member | 7 391.36 | 1 270.52 | 4 062.58 | 9 213.08 | 694.98 |
| Short-term deferred tax liabilities | 1 424.01 | 397.07 | |||
| Other non-interest bearing current liabilities | 1 459.48 | 1 152.51 | 1 049.11 | 605.77 | 434.99 |
| Current liabilities total | 10 717.85 | 3 518.18 | 7 594.62 | 11 463.55 | 1 341.71 |
| Balance sheet total (liabilities) | 16 446.97 | 14 284.23 | 14 634.49 | 17 051.13 | 7 158.95 |
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.