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
Regnskabsmakker ApS — Credit Rating and Financial Key Figures
CVR number: 39798344
Fredensgade 7, 6000 Kolding
din@regnskabsmakker.dk
tel: 51868997
www.regnskabsmakker.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 104.34 | 471.44 | 871.38 | 1 082.24 | 1 427.59 |
| Employee benefit expenses | - 399.43 | - 687.17 | -1 038.93 | -1 032.97 | |
| Total depreciation | -2.66 | -29.29 | |||
| EBIT | 101.68 | 42.73 | 184.21 | 43.31 | 394.63 |
| Other financial income | 0.20 | 0.34 | |||
| Other financial expenses | -0.91 | -1.22 | -9.85 | -3.91 | -7.07 |
| Pre-tax profit | 100.77 | 41.50 | 174.36 | 39.59 | 387.89 |
| Income taxes | -26.15 | 38.90 | -34.84 | 14.68 | -1.89 |
| Net earnings | 74.62 | 80.40 | 139.52 | 54.28 | 386.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 29.29 | ||||
| Tangible assets total | 29.29 | ||||
| Investments total | 16.50 | 16.50 | 16.50 | 22.13 | 22.13 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 58.63 | 51.00 | 53.39 | 50.59 | 180.92 |
| Current amounts owed by group member comp. | 107.89 | 89.15 | 89.15 | 202.75 | |
| Current owed by particip. interest comp. | 50.15 | 111.65 | |||
| Current other receivables | 71.29 | 293.69 | 472.55 | 584.75 | 977.34 |
| Current deferred tax assets | 37.57 | 20.22 | 34.90 | 33.02 | |
| Short term receivables total | 129.91 | 490.15 | 685.46 | 871.06 | 1 394.02 |
| Cash and bank deposits | 62.74 | 9.35 | 6.87 | 13.38 | 4.64 |
| Cash and cash equivalents | 62.74 | 9.35 | 6.87 | 13.38 | 4.64 |
| Balance sheet total (assets) | 238.44 | 516.00 | 708.83 | 906.56 | 1 420.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | -46.42 | 28.20 | 186.22 | 325.74 | 130.01 |
| Profit of the financial year | 74.62 | 80.40 | 139.52 | 54.28 | 386.00 |
| Shareholders equity total | 78.20 | 158.61 | 375.74 | 430.02 | 816.02 |
| Provisions | 1.33 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 113.24 | 64.02 | 3.98 | 21.93 | 152.31 |
| Current owed to participating | 159.40 | 333.08 | 160.81 | 113.22 | |
| Short-term deferred tax liabilities | 24.99 | ||||
| Other non-interest bearing current liabilities | 20.68 | 133.97 | -3.96 | 293.80 | 339.25 |
| Current liabilities total | 158.91 | 357.39 | 333.09 | 476.55 | 604.77 |
| Balance sheet total (liabilities) | 238.44 | 516.00 | 708.83 | 906.56 | 1 420.79 |
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.