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
System-One ApS — Credit Rating and Financial Key Figures
CVR number: 40558950
Kongevejen 200, 2830 Virum
info@system-one.dk
tel: 44444475
www.system-one.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 701.36 | 1 155.37 | 1 404.53 | 1 275.03 | 1 334.48 |
| Employee benefit expenses | - 276.00 | - 920.30 | -1 108.22 | -1 425.51 | -1 136.87 |
| Total depreciation | -12.03 | -26.91 | -27.35 | -46.78 | -54.09 |
| EBIT | 413.33 | 208.15 | 268.97 | - 197.26 | 143.52 |
| Other financial income | 0.85 | 51.31 | 45.48 | 38.65 | |
| Other financial expenses | -13.17 | -48.44 | -44.65 | - 108.88 | -94.47 |
| Pre-tax profit | 401.01 | 159.71 | 275.63 | - 260.66 | 87.70 |
| Income taxes | -92.13 | -33.32 | -67.27 | 58.02 | -63.80 |
| Net earnings | 308.88 | 126.39 | 208.36 | - 202.64 | 23.90 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 231.54 | 362.38 | 418.81 | 437.52 | |
| Machinery and equipment | 29.70 | 78.10 | 22.50 | 73.58 | 112.57 |
| Tangible assets total | 29.70 | 309.64 | 384.88 | 492.40 | 550.10 |
| Investments total | 9.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Long term receivables total | |||||
| Finished products/goods | 17.00 | 278.00 | 255.57 | 433.84 | 612.51 |
| Inventories total | 17.00 | 278.00 | 255.57 | 433.84 | 612.51 |
| Current trade debtors | 450.73 | 813.90 | 659.26 | 751.37 | 897.53 |
| Current amounts owed by group member comp. | 576.20 | 586.05 | 541.35 | 686.57 | |
| Current other receivables | 2.02 | 36.84 | 0.95 | 266.92 | 40.00 |
| Current deferred tax assets | 4.70 | 58.02 | |||
| Short term receivables total | 452.76 | 1 431.65 | 1 246.26 | 1 617.66 | 1 624.11 |
| Cash and bank deposits | 460.96 | 38.01 | 82.28 | ||
| Cash and cash equivalents | 460.96 | 38.01 | 82.28 | ||
| Balance sheet total (assets) | 969.41 | 2 147.31 | 2 059.00 | 2 633.89 | 2 876.72 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 33.37 | 342.25 | 468.64 | 677.00 | 474.37 |
| Profit of the financial year | 308.88 | 126.39 | 208.36 | - 202.64 | 23.90 |
| Shareholders equity total | 382.25 | 508.64 | 717.00 | 514.37 | 538.27 |
| Provisions | 0.58 | 0.58 | 4.56 | 4.56 | 10.34 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 621.57 | 1 194.33 | 972.15 | ||
| Current trade creditors | 241.44 | 402.46 | 941.99 | 655.48 | 749.10 |
| Short-term deferred tax liabilities | 101.91 | 111.39 | 63.05 | ||
| Other non-interest bearing current liabilities | 243.24 | 502.67 | 332.39 | 265.16 | 606.86 |
| Current liabilities total | 586.58 | 1 638.09 | 1 337.43 | 2 114.96 | 2 328.11 |
| Balance sheet total (liabilities) | 969.41 | 2 147.31 | 2 059.00 | 2 633.89 | 2 876.72 |
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.