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
NOVAX A/S — Credit Rating and Financial Key Figures
CVR number: 73145317
Bremårevej 9, 8520 Lystrup
tel: 86212212
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 31 098.00 | 31 477.04 | 31 617.23 | 36 493.45 | 39 250.81 |
| Employee benefit expenses | -24 803.94 | -24 292.98 | -27 650.59 | -31 643.10 | -35 783.45 |
| Other operating expenses | -2.33 | -12.00 | |||
| Total depreciation | -1 646.04 | -1 262.17 | - 891.44 | - 718.26 | - 816.35 |
| EBIT | 4 648.01 | 5 919.56 | 3 075.19 | 4 132.09 | 2 639.00 |
| Other financial income | 14.36 | 54.10 | 25.96 | 79.63 | 139.41 |
| Other financial expenses | -47.50 | -69.82 | -43.43 | -40.05 | -77.01 |
| Pre-tax profit | 4 614.88 | 5 903.83 | 3 057.72 | 4 171.66 | 2 701.40 |
| Income taxes | -1 028.32 | -1 315.47 | - 679.90 | - 935.15 | - 613.83 |
| Net earnings | 3 586.56 | 4 588.36 | 2 377.82 | 3 236.52 | 2 087.57 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 166.95 | 16.13 | |||
| Intangible assets total | 166.95 | 16.13 | |||
| Buildings | 1 006.62 | 868.09 | 729.56 | 591.03 | 452.50 |
| Machinery and equipment | 1 643.43 | 1 413.65 | 1 286.58 | 1 284.39 | 1 553.56 |
| Tangible assets total | 2 650.05 | 2 281.74 | 2 016.14 | 1 875.42 | 2 006.06 |
| Investments total | 1 049.69 | 1 050.68 | |||
| Non-curr. owed by group member comp. | 1 176.12 | 1 176.12 | 1 176.70 | ||
| Long term receivables total | 1 176.12 | 1 176.12 | 1 176.70 | ||
| Raw materials and consumables | 1 883.60 | 1 312.75 | 1 720.00 | 1 709.82 | 1 736.53 |
| Inventories total | 1 883.60 | 1 312.75 | 1 720.00 | 1 709.82 | 1 736.53 |
| Current trade debtors | 1 840.78 | 1 226.81 | 1 913.70 | 886.48 | 2 618.63 |
| Current amounts owed by group member comp. | 3 274.57 | 2 372.86 | 2 510.70 | 7 576.07 | 6 268.99 |
| Prepayments and accrued income | 648.58 | 558.50 | 896.67 | 829.87 | 2 428.25 |
| Current other receivables | 284.43 | 248.45 | 339.26 | 385.29 | 21.82 |
| Current deferred tax assets | 183.40 | 268.60 | 280.40 | 262.30 | 253.80 |
| Short term receivables total | 6 231.76 | 4 675.22 | 5 940.74 | 9 940.01 | 11 591.50 |
| Cash and bank deposits | 2 504.15 | 3 007.77 | 1 629.14 | 518.56 | 2 116.46 |
| Cash and cash equivalents | 2 504.15 | 3 007.77 | 1 629.14 | 518.56 | 2 116.46 |
| Balance sheet total (assets) | 14 486.20 | 12 344.29 | 12 482.14 | 15 219.93 | 18 627.25 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 600.00 | 3 000.00 | |||
| Other reserves | -3 600.00 | -3 000.00 | |||
| Retained earnings | 649.09 | 35.65 | 1 024.01 | 401.83 | 3 638.34 |
| Profit of the financial year | 3 586.56 | 4 588.36 | 2 377.82 | 3 236.52 | 2 087.57 |
| Shareholders equity total | 4 735.65 | 5 124.01 | 3 901.83 | 4 138.34 | 6 225.92 |
| Non-current loans from credit institutions | 1 274.41 | 808.06 | 669.00 | 693.76 | |
| Non-current deferred tax liabilities | 628.05 | 139.33 | |||
| Non-current liabilities total | 1 274.41 | 808.06 | 1 297.05 | 833.09 | |
| Advances received | 352.65 | 616.64 | 531.98 | 684.05 | 1 003.52 |
| Current trade creditors | 1 949.93 | 1 651.83 | 3 482.38 | 3 245.54 | 2 824.63 |
| Current owed to group member | 240.31 | 301.16 | 750.67 | 2 885.29 | 2 199.56 |
| Short-term deferred tax liabilities | 2 272.33 | 1 400.67 | 691.70 | 691.70 | |
| Other non-interest bearing current liabilities | 4 935.34 | 1 975.58 | 2 315.52 | 2 277.95 | 5 540.54 |
| Current liabilities total | 9 750.56 | 5 945.88 | 7 772.25 | 9 784.53 | 11 568.25 |
| Balance sheet total (liabilities) | 14 486.20 | 12 344.29 | 12 482.14 | 15 219.93 | 18 627.25 |
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.