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
Systemisk-Consult ApS — Credit Rating and Financial Key Figures
CVR number: 38746529
Grusbakke-Åsen 5, Rågeleje 3210 Vejby
info@systemisk-consult.dk
tel: 20435030
www.systemisk-consult.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 178.76 | 2 196.35 | 1 275.76 | 935.69 | 857.05 |
| Employee benefit expenses | -1 811.18 | -2 157.67 | -1 620.04 | - 855.45 | - 913.16 |
| Total depreciation | -6.67 | -6.67 | -6.67 | -6.67 | -1.11 |
| EBIT | 360.90 | 32.01 | - 350.95 | 73.58 | -57.22 |
| Other financial income | 118.25 | 37.23 | 175.27 | 167.86 | 68.98 |
| Other financial expenses | -7.25 | - 241.82 | - 142.16 | -59.48 | -45.14 |
| Pre-tax profit | 471.90 | - 172.58 | - 317.83 | 181.95 | -33.38 |
| Income taxes | - 104.18 | 37.43 | 67.76 | -40.54 | 6.50 |
| Net earnings | 367.72 | - 135.15 | - 250.07 | 141.41 | -26.87 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 21.13 | 14.46 | 7.78 | 1.11 | |
| Tangible assets total | 21.13 | 14.46 | 7.78 | 1.11 | |
| Investments total | 15.00 | 15.45 | 15.91 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 961.04 | 183.43 | 120.03 | 19.35 | 213.12 |
| Current amounts owed by group member comp. | 531.62 | 710.42 | 775.50 | 43.81 | 186.51 |
| Prepayments and accrued income | 14.04 | ||||
| Current other receivables | 95.89 | ||||
| Current deferred tax assets | 37.33 | 68.02 | 27.00 | 32.40 | |
| Short term receivables total | 1 506.69 | 931.17 | 963.54 | 186.06 | 432.04 |
| Other current investments | 1 666.30 | 1 731.21 | 1 726.62 | 1 818.72 | 1 780.24 |
| Cash and bank deposits | 1 810.56 | 1 351.87 | 750.70 | 685.28 | 528.88 |
| Cash and cash equivalents | 3 476.86 | 3 083.08 | 2 477.32 | 2 504.00 | 2 309.12 |
| Balance sheet total (assets) | 5 004.69 | 4 028.71 | 3 463.65 | 2 706.62 | 2 757.07 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 775.50 | 186.51 | |||
| Retained earnings | 3 158.14 | 3 525.86 | 2 615.21 | 2 365.14 | 2 320.04 |
| Profit of the financial year | 367.72 | - 135.15 | - 250.07 | 141.41 | -26.87 |
| Shareholders equity total | 3 575.86 | 3 440.71 | 3 190.64 | 2 556.55 | 2 529.68 |
| Provisions | 4.65 | 3.18 | |||
| Non-current liabilities total | |||||
| Advances received | 572.74 | 229.27 | |||
| Current trade creditors | 20.39 | 17.85 | 16.43 | 13.70 | 14.61 |
| Other non-interest bearing current liabilities | 831.04 | 337.70 | 256.57 | 136.38 | 212.79 |
| Current liabilities total | 1 424.18 | 584.82 | 273.01 | 150.07 | 227.40 |
| Balance sheet total (liabilities) | 5 004.69 | 4 028.71 | 3 463.65 | 2 706.62 | 2 757.07 |
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.