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
Project Vortex Partnerselskab — Credit Rating and Financial Key Figures
CVR number: 41814233
Gammel Køge Landevej 57, 2500 Valby
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 47 400.17 | 57 080.00 | 49 210.00 | 55 274.00 | 57 317.00 |
| Reduction in value of non-current assets | 163 758.39 | - 162 223.00 | 23 567.00 | 201 234.00 | |
| EBIT | 211 159.00 | - 150 799.00 | - 113 013.00 | 78 841.00 | 258 551.00 |
| Other financial income | 3.23 | 2 185.00 | 923.00 | 566.00 | |
| Other financial expenses | - 868.83 | -45.00 | -1.00 | ||
| Net income from associates (fin.) | 7 590.12 | ||||
| Pre-tax profit | 217 883.47 | - 151 102.00 | - 110 873.00 | 79 763.00 | 259 117.00 |
| Income taxes | 41 506.53 | 745.00 | 383.00 | ||
| Net earnings | 259 390.00 | - 151 102.00 | - 110 128.00 | 80 146.00 | 259 117.00 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 964 000.00 | 1 605 000.00 | 1 629 000.00 | 1 834 000.00 | |
| Tangible assets total | 1 964 000.00 | 1 605 000.00 | 1 629 000.00 | 1 834 000.00 | |
| Participating interests | 15.94 | 16.00 | 16.00 | 16.00 | |
| Investments total | 15.75 | 1 860 437.00 | 16.00 | 16.00 | 16.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 788.49 | 313.00 | 132.00 | 182.00 | |
| Current owed by particip. interest comp. | 2 578.00 | 287.00 | 111.00 | ||
| Prepayments and accrued income | 4.44 | 169.00 | 152.00 | 176.00 | |
| Current other receivables | 4 303.62 | 2 110.00 | 1 366.00 | 1 567.00 | |
| Short term receivables total | 5 096.54 | 5 170.00 | 1 937.00 | 2 036.00 | |
| Cash and bank deposits | 75 603.70 | 25 591.00 | 39 492.00 | 36 924.00 | |
| Cash and cash equivalents | 75 603.70 | 25 591.00 | 39 492.00 | 36 924.00 | |
| Balance sheet total (assets) | 2 044 716.00 | 1 860 437.00 | 1 635 777.00 | 1 670 445.00 | 1 872 976.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 10 800.00 | 1 811 230.00 | 10 800.00 | 10 800.00 | 10 800.00 |
| Shares repurchased | 30 000.00 | 94 000.00 | 31 000.00 | 29 500.00 | |
| Other reserves | -0.10 | -81 000.00 | |||
| Retained earnings | 1 692 143.09 | 151 102.00 | 1 676 430.00 | 1 511 302.00 | 1 533 248.00 |
| Profit of the financial year | 259 390.00 | - 151 102.00 | - 110 128.00 | 80 146.00 | 259 117.00 |
| Shareholders equity total | 1 992 333.00 | 1 811 230.00 | 1 590 102.00 | 1 633 248.00 | 1 832 665.00 |
| Provisions | 0.10 | ||||
| Non-current liabilities total | |||||
| Advances received | 13 388.04 | 8 808.00 | 8 491.00 | 7 093.00 | |
| Current trade creditors | 21 293.49 | 7 734.00 | 509.00 | 1 438.00 | |
| Other non-interest bearing current liabilities | 17 701.56 | 29 133.00 | 28 197.00 | 31 780.00 | |
| Current liabilities total | 52 383.09 | 45 675.00 | 37 197.00 | 40 311.00 | |
| Balance sheet total (liabilities) | 2 044 716.19 | 1 811 230.00 | 1 635 777.00 | 1 670 445.00 | 1 872 976.00 |
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.