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
LEGEND Model ApS — Credit Rating and Financial Key Figures
CVR number: 37123536
Ryesgade 6, 8000 Aarhus C
hey@legendmodel.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 195.15 | 2 328.88 | 1 421.70 | 2 152.73 | 2 767.49 |
| Employee benefit expenses | -1 176.75 | -2 292.80 | -1 378.72 | -2 036.50 | -2 727.87 |
| Total depreciation | -3.45 | -3.45 | -3.45 | -3.45 | |
| EBIT | 14.94 | 32.62 | 39.53 | 112.78 | 39.62 |
| Other financial income | 5.83 | -11.99 | 0.09 | 0.90 | 3.00 |
| Other financial expenses | -4.18 | -14.41 | -6.54 | -8.27 | -9.76 |
| Pre-tax profit | 16.60 | 6.22 | 33.08 | 105.41 | 32.86 |
| Income taxes | -9.13 | -7.69 | -9.67 | -26.10 | -7.23 |
| Net earnings | 7.46 | -1.47 | 23.40 | 79.31 | 25.63 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.34 | 6.90 | 3.45 | ||
| Tangible assets total | 10.34 | 6.90 | 3.45 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 205.22 | 335.15 | 236.38 | 545.22 | 397.94 |
| Current other receivables | 4.51 | 75.38 | 75.38 | 75.38 | 75.39 |
| Current deferred tax assets | 14.38 | 6.69 | |||
| Short term receivables total | 224.11 | 417.23 | 311.76 | 620.60 | 473.32 |
| Cash and bank deposits | 80.74 | 369.43 | 186.02 | 213.55 | 348.97 |
| Cash and cash equivalents | 80.74 | 369.43 | 186.02 | 213.55 | 348.97 |
| Balance sheet total (assets) | 315.19 | 793.56 | 501.23 | 834.15 | 822.29 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | -86.63 | -79.16 | -80.63 | -57.23 | 22.07 |
| Profit of the financial year | 7.46 | -1.47 | 23.40 | 79.31 | 25.63 |
| Shareholders equity total | 70.84 | 69.37 | 92.77 | 172.07 | 197.70 |
| Provisions | 0.76 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 12.24 | 359.10 | 45.65 | 122.80 | 75.10 |
| Short-term deferred tax liabilities | 2.39 | 29.09 | 6.47 | ||
| Other non-interest bearing current liabilities | 232.12 | 365.10 | 359.66 | 510.19 | 543.02 |
| Current liabilities total | 244.35 | 724.20 | 407.70 | 662.08 | 624.59 |
| Balance sheet total (liabilities) | 315.19 | 793.56 | 501.23 | 834.15 | 822.29 |
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.