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
FORANDRINGSKOMPAGNIET ApS — Credit Rating and Financial Key Figures
CVR number: 34733031
Agern Alle 5 A, 2970 Hørsholm
cs@forandringskompagniet.dk
tel: 22860213
www.forandringskompagniet.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 643.92 | 1 441.31 | 1 288.20 | 1 414.13 | 1 166.50 |
| Employee benefit expenses | - 938.83 | -1 122.74 | - 864.26 | -1 005.64 | -1 271.46 |
| EBIT | 705.09 | 318.56 | 423.94 | 408.49 | - 104.96 |
| Other financial income | 174.75 | -79.27 | 239.72 | 222.33 | 38.77 |
| Other financial expenses | -9.62 | -12.00 | -1.18 | -7.84 | -9.08 |
| Net income from associates (fin.) | -67.07 | 12.93 | -35.83 | 4.17 | -39.41 |
| Pre-tax profit | 803.15 | 240.22 | 626.64 | 627.15 | - 114.68 |
| Income taxes | - 188.10 | -63.49 | - 145.82 | - 153.08 | 12.72 |
| Net earnings | 615.05 | 176.72 | 480.83 | 474.07 | - 101.95 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 173.51 | 186.44 | 150.60 | 154.77 | 115.36 |
| Investments total | 173.51 | 186.44 | 150.60 | 154.77 | 115.36 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 278.31 | 226.18 | 232.70 | 126.92 | |
| Current other receivables | 38.55 | 37.39 | 57.39 | ||
| Current deferred tax assets | 86.51 | 78.73 | |||
| Short term receivables total | 316.86 | 350.08 | 290.09 | 205.64 | |
| Other current investments | 1 080.18 | 1 146.48 | 1 241.61 | 526.43 | 332.40 |
| Cash and bank deposits | 456.06 | 180.06 | 169.92 | 371.24 | 50.33 |
| Cash and cash equivalents | 1 536.24 | 1 326.54 | 1 411.52 | 897.66 | 382.73 |
| Balance sheet total (assets) | 2 026.61 | 1 863.06 | 1 852.22 | 1 052.43 | 703.73 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | 67.50 | 79.40 |
| Retained earnings | 702.48 | 1 073.63 | 979.35 | 90.69 | 485.35 |
| Profit of the financial year | 615.05 | 176.72 | 480.83 | 474.07 | - 101.95 |
| Shareholders equity total | 1 454.73 | 1 389.25 | 1 601.18 | 712.25 | 542.80 |
| Non-current liabilities total | |||||
| Current trade creditors | 21.89 | 20.00 | 20.00 | 20.07 | 20.07 |
| Short-term deferred tax liabilities | 162.10 | 61.84 | 76.02 | ||
| Other non-interest bearing current liabilities | 387.89 | 453.81 | 169.20 | 244.09 | 140.86 |
| Current liabilities total | 571.88 | 473.80 | 251.04 | 340.18 | 160.93 |
| Balance sheet total (liabilities) | 2 026.61 | 1 863.06 | 1 852.22 | 1 052.43 | 703.73 |
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.