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
LOYALTY FACTORY ApS — Credit Rating and Financial Key Figures
CVR number: 32147348
Michael Drewsens Vej 20 A, 8270 Højbjerg
tel: 20321286
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 882.75 | 9 290.00 | 7 566.11 | 8 051.57 | 7 972.22 |
| Employee benefit expenses | -9 938.28 | -8 893.61 | -7 317.60 | -5 959.55 | -6 310.29 |
| Total depreciation | - 157.83 | - 235.30 | - 194.40 | -48.45 | -8.43 |
| EBIT | -2 213.36 | 161.09 | 54.10 | 2 043.57 | 1 653.51 |
| Other financial income | 0.32 | 0.05 | |||
| Other financial expenses | -85.22 | -77.96 | -47.66 | -37.19 | -45.80 |
| Pre-tax profit | -2 298.26 | 83.19 | 6.43 | 2 006.39 | 1 607.71 |
| Income taxes | 500.10 | -19.08 | -3.72 | - 445.85 | - 356.20 |
| Net earnings | -1 798.16 | 64.11 | 2.72 | 1 560.53 | 1 251.51 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 700.68 | 465.39 | 270.98 | 8.42 | 21.27 |
| Tangible assets total | 700.68 | 465.39 | 270.98 | 8.42 | 21.27 |
| Investments total | 78.11 | 82.33 | 49.56 | 49.56 | 50.77 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 40.92 | 92.46 | 20.12 | 16.67 | 40.35 |
| Current amounts owed by group member comp. | 1 598.35 | 76.82 | 284.08 | 2 277.20 | 2 136.65 |
| Prepayments and accrued income | 132.34 | 242.42 | 93.89 | 103.87 | 175.01 |
| Current other receivables | 60.55 | 90.17 | 153.12 | 26.27 | |
| Current deferred tax assets | 827.30 | 808.22 | 804.51 | 358.65 | 2.45 |
| Short term receivables total | 2 659.46 | 1 310.09 | 1 355.71 | 2 782.65 | 2 354.46 |
| Other current investments | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 |
| Cash and bank deposits | 32.20 | 784.80 | 385.97 | 457.84 | 382.34 |
| Cash and cash equivalents | 32.35 | 784.95 | 386.12 | 457.99 | 382.49 |
| Balance sheet total (assets) | 3 470.61 | 2 642.75 | 2 062.38 | 3 298.63 | 2 808.99 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | 1 400.00 | |||
| Retained earnings | 1 839.33 | 41.18 | 105.28 | -1 392.00 | -1 231.47 |
| Profit of the financial year | -1 798.16 | 64.11 | 2.72 | 1 560.53 | 1 251.51 |
| Shareholders equity total | 166.17 | 230.28 | 233.00 | 1 793.53 | 1 545.04 |
| Non-current other liabilities | 656.04 | ||||
| Non-current deferred tax liabilities | 669.82 | 693.26 | 714.75 | 741.20 | |
| Non-current liabilities total | 656.04 | 669.82 | 693.26 | 714.75 | 741.20 |
| Current loans from credit institutions | 212.08 | ||||
| Current trade creditors | 441.36 | 333.37 | 386.25 | 491.55 | 164.43 |
| Current owed to participating | 458.69 | 16.69 | |||
| Other non-interest bearing current liabilities | 1 985.54 | 901.85 | 711.53 | 275.31 | 341.64 |
| Accruals and deferred income | 9.41 | 48.75 | 38.34 | 23.49 | |
| Current liabilities total | 2 648.39 | 1 742.65 | 1 136.12 | 790.34 | 522.76 |
| Balance sheet total (liabilities) | 3 470.61 | 2 642.75 | 2 062.38 | 3 298.63 | 2 808.99 |
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.