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
OnlyByGrace ApS — Credit Rating and Financial Key Figures
CVR number: 40894292
Silkeborgvej 27 C, 7400 Herning
info@onlybygrace.com
tel: 69172777
onlybygrace.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -17.71 | 216.16 | 207.29 | 773.67 | 1 043.04 |
| Wages and salaries | -1 511.57 | ||||
| Social security expenses | - 163.50 | ||||
| Employee benefit expenses | -34.41 | - 283.46 | - 600.97 | ||
| Total depreciation | -4.09 | -4.09 | -55.82 | -16.71 | |
| EBIT | -17.71 | 177.66 | -80.27 | 116.88 | - 648.73 |
| Other financial income | 0.44 | 0.81 | 1.92 | ||
| Other financial expenses | -2.64 | -14.94 | -14.68 | -26.28 | -60.24 |
| Pre-tax profit | -20.36 | 163.16 | -94.13 | 92.52 | - 708.97 |
| Income taxes | -25.35 | 20.10 | -23.87 | 154.13 | |
| Net earnings | -20.36 | 137.81 | -74.03 | 68.65 | - 554.84 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 50.00 | 50.00 | 50.00 | ||
| Intangible assets total | 50.00 | 50.00 | 50.00 | ||
| Buildings | 8.35 | ||||
| Machinery and equipment | 20.48 | 16.38 | 12.45 | 8.36 | |
| Tangible assets total | 20.48 | 16.38 | 12.45 | 16.71 | |
| Investments total | 23.78 | 60.87 | |||
| Long term receivables total | |||||
| Finished products/goods | 284.71 | 393.84 | 722.56 | 775.38 | 1 390.98 |
| Inventories total | 284.71 | 393.84 | 722.56 | 775.38 | 1 390.98 |
| Current trade debtors | 7.18 | 2.52 | 30.04 | 42.84 | 17.23 |
| Current other receivables | 34.98 | 13.50 | 65.56 | 9.45 | 17.52 |
| Current deferred tax assets | 15.95 | 158.44 | |||
| Short term receivables total | 42.16 | 16.02 | 111.55 | 52.29 | 193.19 |
| Cash and bank deposits | 0.13 | 5.03 | 12.93 | 24.53 | 21.11 |
| Cash and cash equivalents | 0.13 | 5.03 | 12.93 | 24.53 | 21.11 |
| Balance sheet total (assets) | 397.47 | 481.28 | 909.49 | 892.68 | 1 666.16 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 200.00 |
| Share premium account | 400.00 | ||||
| Retained earnings | -29.73 | -50.08 | 87.73 | 13.70 | 82.30 |
| Profit of the financial year | -20.36 | 137.81 | -74.03 | 68.65 | - 554.84 |
| Shareholders equity total | 49.92 | 187.73 | 113.70 | 182.35 | 127.46 |
| Provisions | 4.15 | ||||
| Non-current deferred tax liabilities | 7.92 | 7.92 | |||
| Non-current liabilities total | 7.92 | 7.92 | |||
| Current loans from credit institutions | 247.17 | 134.57 | 364.83 | 261.65 | 429.17 |
| Advances received | 30.51 | ||||
| Current trade creditors | 49.09 | 77.81 | 357.79 | 219.88 | 423.71 |
| Current owed to participating | 17.50 | 20.57 | 20.80 | 33.07 | 283.57 |
| Current owed to group member | 11.49 | 11.49 | 11.49 | ||
| Short-term deferred tax liabilities | 21.20 | 21.20 | |||
| Other non-interest bearing current liabilities | 22.30 | 23.75 | 19.69 | 187.81 | 363.82 |
| Current liabilities total | 347.55 | 289.39 | 795.79 | 702.41 | 1 530.78 |
| Balance sheet total (liabilities) | 397.47 | 481.28 | 909.49 | 892.68 | 1 666.16 |
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.