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
SHAKE ApS — Credit Rating and Financial Key Figures
CVR number: 32671837
Næstved Storcenter 3, 4700 Næstved
shake@live.dk
tel: 51288613
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 370.91 | 2 173.93 | 2 372.22 | 2 824.65 | 3 023.61 |
| Employee benefit expenses | -1 375.24 | -1 512.94 | -1 485.88 | -1 805.77 | -2 047.23 |
| Other operating expenses | -58.83 | -46.00 | |||
| Total depreciation | - 247.57 | - 169.94 | - 169.94 | - 169.94 | |
| EBIT | 748.11 | 491.04 | 716.40 | 790.10 | 930.38 |
| Other financial income | 3.86 | 1.83 | |||
| Other financial expenses | -1.54 | -14.55 | -7.15 | -3.20 | -3.07 |
| Pre-tax profit | 746.57 | 476.49 | 709.25 | 790.77 | 929.15 |
| Income taxes | - 132.12 | -74.94 | - 147.18 | - 145.39 | - 214.60 |
| Net earnings | 614.45 | 401.54 | 562.07 | 645.38 | 714.55 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 423.56 | 282.38 | 141.19 | ||
| Machinery and equipment | 86.27 | 57.51 | 28.75 | ||
| Tangible assets total | 509.83 | 339.89 | 169.94 | ||
| Investments total | 37.47 | 37.47 | 175.38 | 177.33 | 177.33 |
| Long term receivables total | |||||
| Finished products/goods | 35.42 | 45.16 | 115.20 | 258.30 | 239.13 |
| Inventories total | 35.42 | 45.16 | 115.20 | 258.30 | 239.13 |
| Current trade debtors | 240.32 | 48.08 | 62.64 | 19.24 | 1.53 |
| Current amounts owed by group member comp. | 106.15 | 97.26 | 97.26 | 97.26 | |
| Current other receivables | 116.23 | 115.75 | |||
| Current deferred tax assets | 14.09 | 25.14 | 41.74 | 62.69 | 56.47 |
| Short term receivables total | 254.41 | 179.37 | 201.64 | 295.42 | 271.01 |
| Cash and bank deposits | 753.12 | 1 306.73 | 1 886.90 | 2 347.36 | 2 875.09 |
| Cash and cash equivalents | 753.12 | 1 306.73 | 1 886.90 | 2 347.36 | 2 875.09 |
| Balance sheet total (assets) | 1 590.25 | 1 908.62 | 2 549.05 | 3 078.41 | 3 562.56 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 500.00 | 2 000.00 | ||
| Retained earnings | 280.69 | 895.14 | 796.69 | 858.76 | - 495.86 |
| Profit of the financial year | 614.45 | 401.54 | 562.07 | 645.38 | 714.55 |
| Shareholders equity total | 1 020.14 | 1 421.69 | 1 983.76 | 2 129.14 | 2 343.69 |
| Non-current liabilities total | |||||
| Current trade creditors | 125.27 | 107.48 | 279.87 | 163.28 | |
| Current owed to participating | 0.18 | 0.71 | 0.81 | 0.81 | 0.81 |
| Short-term deferred tax liabilities | 123.29 | 209.29 | 249.77 | 416.11 | 624.49 |
| Other non-interest bearing current liabilities | 321.37 | 276.93 | 207.24 | 252.48 | 430.29 |
| Current liabilities total | 570.11 | 486.93 | 565.29 | 949.27 | 1 218.87 |
| Balance sheet total (liabilities) | 1 590.25 | 1 908.62 | 2 549.05 | 3 078.41 | 3 562.56 |
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.