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
Via Pantheon ApS — Credit Rating and Financial Key Figures
CVR number: 38778463
Vinkelvej 3 B, 8240 Risskov
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -7.55 | -8.10 | -8.88 | -40.75 | -56.54 |
| Gross profit | -7.55 | -8.10 | -8.88 | -40.75 | -56.54 |
| EBIT | -7.55 | -8.10 | -8.88 | -40.75 | -56.54 |
| Other financial income | 0.47 | 0.86 | |||
| Other financial expenses | -1.71 | -1.99 | -4.78 | -15.82 | -17.54 |
| Income from other inv. held as non-curr. assets | 87.50 | ||||
| Net income from associates (fin.) | 106.25 | 1 275.00 | |||
| Pre-tax profit | -9.26 | -10.10 | 73.84 | 50.15 | 1 201.77 |
| Net earnings | -9.26 | -10.10 | 73.84 | 50.15 | 1 201.77 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 837.50 | 837.50 | 837.50 | 1 183.69 | 1 183.69 |
| Investments total | 837.50 | 837.50 | 837.50 | 1 183.69 | 1 183.69 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 4.50 | ||||
| Current deferred tax assets | 8.21 | 4.13 | |||
| Short term receivables total | 4.50 | 8.21 | 4.13 | ||
| Cash and bank deposits | 1.86 | 50.84 | 71.78 | 206.88 | |
| Cash and cash equivalents | 1.86 | 50.84 | 71.78 | 206.88 | |
| Balance sheet total (assets) | 839.36 | 837.50 | 892.84 | 1 263.69 | 1 394.69 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 60.00 | 60.00 |
| Shares repurchased | 57.20 | 58.90 | 800.00 | 450.00 | |
| Other reserves | - 450.00 | ||||
| Retained earnings | 719.30 | 652.84 | 583.85 | -27.46 | - 427.30 |
| Profit of the financial year | -9.26 | -10.10 | 73.84 | 50.15 | 1 201.77 |
| Shareholders equity total | 760.04 | 749.95 | 766.59 | 882.70 | 834.47 |
| Non-current owed to group member | 9.82 | ||||
| Non-current liabilities total | 9.82 | ||||
| Current loans from credit institutions | 0.37 | ||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 7.00 | 25.43 |
| Other non-interest bearing current liabilities | 66.49 | 84.18 | 123.25 | 373.99 | 534.80 |
| Current liabilities total | 69.49 | 87.55 | 126.25 | 380.99 | 560.23 |
| Balance sheet total (liabilities) | 839.36 | 837.50 | 892.84 | 1 263.69 | 1 394.69 |
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.