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
I am X ApS — Credit Rating and Financial Key Figures
CVR number: 38374419
Nørrebrogade 106, 2200 København N
lma@ixstudioscph.com
tel: 51515389
www.ixstudioscph.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 671.18 | 913.92 | - 474.12 | 750.54 | 77.45 |
| Employee benefit expenses | -1 119.86 | -1 629.48 | -2 139.25 | -2 184.27 | -2 189.88 |
| Total depreciation | -19.49 | -19.49 | - 126.64 | - 184.43 | - 227.09 |
| EBIT | 531.83 | - 735.04 | -2 740.02 | -1 618.16 | -2 339.52 |
| Other financial income | 6.65 | 2.41 | 194.11 | 104.16 | 102.02 |
| Other financial expenses | -52.75 | -85.30 | -96.14 | -1.54 | -14.53 |
| Pre-tax profit | 485.73 | - 817.94 | -2 642.04 | -1 515.55 | -2 252.03 |
| Income taxes | - 107.91 | 179.50 | 580.80 | 332.88 | - 844.04 |
| Net earnings | 377.82 | - 638.44 | -2 061.24 | -1 182.67 | -3 096.06 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 159.48 | 139.99 | 685.88 | 531.92 | 377.95 |
| Machinery and equipment | 188.91 | 115.78 | |||
| Tangible assets total | 159.48 | 139.99 | 685.88 | 720.82 | 493.73 |
| Investments total | 92.70 | 97.47 | 113.11 | 115.64 | 115.64 |
| Long term receivables total | |||||
| Finished products/goods | 2 092.82 | 3 556.28 | 3 268.22 | 3 602.67 | 3 314.05 |
| Advance payments | 421.75 | 286.48 | 419.79 | 533.98 | 737.02 |
| Inventories total | 2 514.58 | 3 842.76 | 3 688.01 | 4 136.65 | 4 051.07 |
| Current trade debtors | 592.97 | 196.59 | 107.18 | 202.20 | 141.76 |
| Current amounts owed by group member comp. | 9.38 | ||||
| Prepayments and accrued income | 58.78 | 64.76 | 102.56 | 113.17 | 59.37 |
| Current other receivables | 39.83 | 83.01 | 163.21 | 147.27 | 108.29 |
| Current deferred tax assets | 170.10 | 750.90 | 1 083.78 | 239.74 | |
| Short term receivables total | 691.58 | 523.84 | 1 123.85 | 1 546.43 | 549.17 |
| Cash and bank deposits | 46.48 | 34.42 | 3 241.57 | 1 262.60 | 171.53 |
| Cash and cash equivalents | 46.48 | 34.42 | 3 241.57 | 1 262.60 | 171.53 |
| Balance sheet total (assets) | 3 504.82 | 4 638.47 | 8 852.42 | 7 782.14 | 5 381.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 55.55 | 55.55 | 111.11 | 111.11 | 111.11 |
| Retained earnings | 411.62 | 789.44 | 10 095.44 | 8 034.20 | 6 851.53 |
| Profit of the financial year | 377.82 | - 638.44 | -2 061.24 | -1 182.67 | -3 096.06 |
| Shareholders equity total | 844.99 | 206.55 | 8 145.31 | 6 962.64 | 3 866.58 |
| Provisions | 9.40 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 494.90 | 3 895.55 | 1 069.43 | ||
| Current trade creditors | 106.66 | 101.77 | 260.67 | 388.70 | 82.42 |
| Short-term deferred tax liabilities | 103.61 | ||||
| Other non-interest bearing current liabilities | 1 945.26 | 434.60 | 446.44 | 430.80 | 362.70 |
| Current liabilities total | 2 650.43 | 4 431.92 | 707.11 | 819.50 | 1 514.56 |
| Balance sheet total (liabilities) | 3 504.82 | 4 638.47 | 8 852.42 | 7 782.14 | 5 381.14 |
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.