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
Mikkel Rugaard Studio ApS — Credit Rating and Financial Key Figures
CVR number: 41420839
Baggesensgade 9, 2200 København N
mikkel@mikkelrugaard.com
tel: 22916020
www.mikkelrugaard.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 118.03 | 239.01 | 355.14 | 184.52 | 60.97 |
| Employee benefit expenses | -33.94 | - 211.68 | - 322.50 | - 183.84 | -9.65 |
| Total depreciation | -9.54 | ||||
| EBIT | 84.09 | 27.33 | 32.64 | 0.68 | 41.77 |
| Other financial income | 0.05 | 0.03 | 1.72 | 2.45 | |
| Other financial expenses | -0.51 | -0.93 | -0.81 | -1.27 | -0.01 |
| Pre-tax profit | 83.63 | 26.43 | 31.83 | 1.14 | 44.21 |
| Income taxes | -18.39 | -6.01 | -7.19 | -0.39 | -9.81 |
| Net earnings | 65.24 | 20.42 | 24.64 | 0.75 | 34.40 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 28.64 | ||||
| Tangible assets total | 28.64 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.07 | 69.53 | 125.96 | 30.44 | |
| Current amounts owed by group member comp. | 96.05 | 31.05 | 32.94 | 36.21 | 37.84 |
| Current deferred tax assets | 3.00 | ||||
| Short term receivables total | 99.12 | 100.58 | 158.90 | 69.66 | 37.84 |
| Cash and bank deposits | 34.69 | 10.71 | 50.87 | 36.13 | 68.17 |
| Cash and cash equivalents | 34.69 | 10.71 | 50.87 | 36.13 | 68.17 |
| Balance sheet total (assets) | 133.81 | 111.28 | 209.77 | 105.78 | 134.64 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 65.00 | 20.00 | |||
| Retained earnings | -65.00 | -19.76 | 20.66 | 45.30 | 46.04 |
| Profit of the financial year | 65.24 | 20.42 | 24.64 | 0.75 | 34.40 |
| Shareholders equity total | 105.24 | 60.66 | 85.30 | 86.04 | 120.45 |
| Non-current advances received | 9.95 | ||||
| Non-current owed to group member | 1.66 | 1.66 | 1.66 | 1.66 | 1.66 |
| Non-current accruals and deferred income | 59.20 | ||||
| Non-current liabilities total | 1.66 | 1.66 | 70.82 | 1.66 | 1.66 |
| Short-term deferred tax liabilities | 18.39 | 25.19 | 9.20 | 0.39 | 10.32 |
| Other non-interest bearing current liabilities | 8.52 | 23.78 | 44.46 | 17.69 | 2.21 |
| Current liabilities total | 26.91 | 48.96 | 53.66 | 18.07 | 12.53 |
| Balance sheet total (liabilities) | 133.81 | 111.28 | 209.77 | 105.78 | 134.64 |
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.