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
Full Service Agency ApS — Credit Rating and Financial Key Figures
CVR number: 40121994
Njalsgade 76, 2300 København S
peter.jakobsen@prnordic.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 711.91 | 2 259.16 | 1 297.50 | 1 859.77 | 1 188.33 |
| Employee benefit expenses | -1 456.11 | -1 931.56 | -1 614.62 | -1 303.88 | -1 528.30 |
| Total depreciation | -5.33 | -17.04 | -15.35 | -26.38 | -22.86 |
| EBIT | 250.47 | 310.57 | - 332.48 | 529.51 | - 362.84 |
| Other financial expenses | -20.93 | -15.32 | -30.85 | -29.33 | -22.38 |
| Income from other inv. held as non-curr. assets | 0.37 | 5.08 | 0.74 | 6.21 | 1.24 |
| Pre-tax profit | 229.92 | 300.32 | - 362.59 | 506.39 | - 383.97 |
| Income taxes | -52.42 | -69.88 | 74.34 | - 104.47 | 80.14 |
| Net earnings | 177.50 | 230.45 | - 288.26 | 401.92 | - 303.83 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 5.01 | 3.01 | 1.01 | ||
| Intangible assets total | 5.01 | 3.01 | 1.01 | ||
| Machinery and equipment | 9.18 | 52.90 | 39.55 | 40.48 | 17.62 |
| Tangible assets total | 9.18 | 52.90 | 39.55 | 40.48 | 17.62 |
| Investments total | 31.50 | 31.50 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 97.30 | 190.99 | 116.67 | 551.10 | 176.67 |
| Current other receivables | 111.09 | 307.62 | 258.76 | 55.32 | 75.94 |
| Current deferred tax assets | 66.48 | 71.24 | |||
| Short term receivables total | 208.40 | 498.61 | 441.90 | 606.42 | 323.85 |
| Cash and bank deposits | 242.50 | 72.24 | 11.73 | ||
| Cash and cash equivalents | 242.50 | 72.24 | 11.73 | ||
| Balance sheet total (assets) | 496.59 | 658.26 | 494.20 | 646.90 | 341.47 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 57.20 | 57.20 | 61.00 | ||
| Other reserves | 39.90 | ||||
| Retained earnings | 9.57 | 129.86 | 303.11 | -46.14 | 355.78 |
| Profit of the financial year | 177.50 | 230.45 | - 288.26 | 401.92 | - 303.83 |
| Shareholders equity total | 227.07 | 457.51 | 112.06 | 456.78 | 91.95 |
| Provisions | 2.24 | 11.86 | 8.91 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | -13.65 | 8.51 | |||
| Advances received | 43.57 | ||||
| Current trade creditors | 12.00 | 14.00 | 161.38 | 89.39 | 46.78 |
| Short-term deferred tax liabilities | 193.98 | 92.27 | 170.18 | 15.22 | 112.03 |
| Other non-interest bearing current liabilities | 61.30 | 82.62 | 50.57 | 46.69 | 82.21 |
| Current liabilities total | 267.28 | 188.89 | 382.14 | 181.21 | 249.52 |
| Balance sheet total (liabilities) | 496.59 | 658.26 | 494.20 | 646.90 | 341.47 |
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.