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
M2PLUS ApS — Credit Rating and Financial Key Figures
CVR number: 32453457
Hobrovej 42 D, 9000 Aalborg
lbs@m2plus.dk
tel: 25155555
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 698.05 | 5 759.94 | 3 999.85 | 5 961.61 | 5 557.20 |
| Employee benefit expenses | -3 482.07 | -4 611.23 | -4 829.09 | -5 189.73 | -2 751.24 |
| Total depreciation | -42.95 | -42.95 | -38.20 | -24.29 | -24.29 |
| EBIT | 1 173.03 | 1 105.75 | - 867.44 | 747.59 | 2 781.66 |
| Other financial income | 0.43 | 45.18 | 83.73 | 26.12 | 47.52 |
| Other financial expenses | -1 142.82 | - 230.72 | - 402.33 | - 454.86 | - 745.36 |
| Pre-tax profit | 30.63 | 920.21 | -1 186.04 | 318.86 | 2 083.82 |
| Income taxes | 63.67 | - 213.38 | 198.24 | -44.42 | - 532.70 |
| Net earnings | 94.31 | 706.83 | - 987.80 | 274.43 | 1 551.12 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 129.73 | 86.78 | 48.58 | 24.29 | |
| Tangible assets total | 129.73 | 86.78 | 48.58 | 24.29 | |
| Investments total | 70.65 | 72.06 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 163.85 | 1 470.22 | 1 256.88 | 1 447.48 | 1 827.29 |
| Current amounts owed by group member comp. | 217.99 | 867.74 | 713.22 | 634.42 | 1 129.85 |
| Prepayments and accrued income | 39.61 | 8.27 | 4.10 | 23.96 | 50.11 |
| Current other receivables | 3 957.64 | 4 970.00 | 3 959.41 | 4 447.31 | 4 567.58 |
| Current deferred tax assets | 15.14 | ||||
| Short term receivables total | 5 394.23 | 7 316.24 | 5 933.61 | 6 553.17 | 7 574.83 |
| Cash and bank deposits | 0.23 | 0.23 | 0.23 | 212.77 | |
| Cash and cash equivalents | 0.23 | 0.23 | 0.23 | 212.77 | |
| Balance sheet total (assets) | 5 523.96 | 7 403.25 | 5 982.41 | 6 648.33 | 7 859.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 575.00 | ||||
| Other reserves | -1 575.00 | ||||
| Retained earnings | 1 774.61 | 1 868.92 | 1 000.75 | 12.95 | 287.38 |
| Profit of the financial year | 94.31 | 706.83 | - 987.80 | 274.43 | 1 551.12 |
| Shareholders equity total | 1 993.92 | 2 700.75 | 137.95 | 412.38 | 1 963.50 |
| Provisions | 198.24 | 44.42 | 499.13 | ||
| Capital loans | 1 260.00 | 1 260.00 | |||
| Non-current owed to group member | 1 260.00 | ||||
| Non-current other liabilities | 252.88 | 539.03 | 667.58 | 647.03 | |
| Non-current deferred tax liabilities | 485.55 | ||||
| Non-current liabilities total | 252.88 | 1 745.55 | 1 799.03 | 1 927.58 | 647.03 |
| Current loans from credit institutions | 929.04 | 582.60 | 376.09 | 36.68 | |
| Current trade creditors | 62.08 | 15.69 | 25.97 | 76.85 | 30.00 |
| Current owed to participating | 300.21 | 372.40 | 398.05 | 776.27 | 3 221.06 |
| Current owed to group member | 383.00 | 366.50 | 232.75 | 98.20 | 88.42 |
| Short-term deferred tax liabilities | 77.99 | ||||
| Other non-interest bearing current liabilities | 1 602.83 | 1 421.52 | 3 012.58 | 3 275.94 | 1 332.53 |
| Current liabilities total | 3 277.15 | 2 758.70 | 4 045.43 | 4 263.95 | 4 750.00 |
| Balance sheet total (liabilities) | 5 523.96 | 7 403.25 | 5 982.41 | 6 648.33 | 7 859.66 |
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.