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
FM3.DK ApS — Credit Rating and Financial Key Figures
CVR number: 32442196
Emmasvej 22, 2820 Gentofte
preben@fm3.dk
tel: 23202745
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 107.83 | 1 028.29 | 380.51 | 2 101.82 | 1 304.04 |
| Employee benefit expenses | -1 060.10 | - 990.36 | - 730.25 | -1 951.89 | -1 189.73 |
| Total depreciation | -35.50 | -31.45 | -10.58 | -10.29 | -3.13 |
| EBIT | 12.23 | 6.49 | - 360.32 | 139.64 | 111.19 |
| Other financial income | 617.15 | 76.45 | 155.27 | 404.67 | 103.17 |
| Other financial expenses | -27.61 | - 514.39 | -27.10 | -20.11 | -28.13 |
| Pre-tax profit | 601.77 | - 431.45 | - 232.15 | 524.20 | 186.22 |
| Income taxes | - 149.30 | 76.00 | 33.07 | -86.02 | -63.52 |
| Net earnings | 452.47 | - 355.45 | - 199.08 | 438.18 | 122.70 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.65 | 12.52 | 7.82 | 3.13 | |
| Tangible assets total | 22.65 | 12.52 | 7.82 | 3.13 | |
| Investments total | |||||
| Non-current loans receivable | 2.67 | ||||
| Long term receivables total | 2.67 | ||||
| Inventories total | |||||
| Current trade debtors | 139.30 | 727.71 | 1 016.66 | 72.02 | 18.92 |
| Prepayments and accrued income | 0.59 | 0.64 | 0.70 | 0.78 | |
| Current other receivables | 1 052.69 | 79.08 | 8.34 | 121.71 | 107.10 |
| Current deferred tax assets | 219.29 | 169.61 | 30.54 | ||
| Short term receivables total | 1 192.58 | 1 026.72 | 1 194.61 | 224.97 | 126.80 |
| Other current investments | 3 824.44 | 2 529.80 | 3 084.94 | 3 081.14 | 3 183.05 |
| Cash and bank deposits | 286.08 | 1 155.45 | 92.61 | 2 329.88 | 1 829.81 |
| Cash and cash equivalents | 4 110.52 | 3 685.25 | 3 177.55 | 5 411.02 | 5 012.86 |
| Balance sheet total (assets) | 5 328.42 | 4 724.49 | 4 379.99 | 5 639.12 | 5 139.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 144.18 | 122.00 | 122.00 | 135.00 | |
| Retained earnings | 3 536.02 | 4 014.57 | 3 422.72 | 3 101.64 | 3 404.82 |
| Profit of the financial year | 452.47 | - 355.45 | - 199.08 | 438.18 | 122.70 |
| Shareholders equity total | 4 257.67 | 3 784.12 | 3 470.64 | 3 786.81 | 3 787.52 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.00 | 19.92 | 16.00 | 517.19 | 23.81 |
| Current owed to participating | 561.20 | 616.97 | 631.92 | 337.89 | 738.73 |
| Short-term deferred tax liabilities | 53.32 | 40.98 | |||
| Other non-interest bearing current liabilities | 440.23 | 303.47 | 261.42 | 997.23 | 548.62 |
| Current liabilities total | 1 070.75 | 940.37 | 909.35 | 1 852.30 | 1 352.14 |
| Balance sheet total (liabilities) | 5 328.42 | 4 724.49 | 4 379.99 | 5 639.12 | 5 139.66 |
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.