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
Copenhagen Simulations ApS — Credit Rating and Financial Key Figures
CVR number: 36915072
Colbjørnsensgade 25, 1652 København V
mail@cphsim.com
tel: 26570202
www.cphsim.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 762.60 | 1 121.79 | 1 599.41 | 1 959.84 | 1 671.73 |
| Employee benefit expenses | - 593.64 | - 618.03 | - 602.98 | - 608.14 | - 605.68 |
| Total depreciation | -49.97 | -38.26 | -50.89 | -84.80 | -84.80 |
| EBIT | 118.99 | 465.50 | 945.54 | 1 266.90 | 981.25 |
| Other financial income | 19.33 | 17.56 | |||
| Other financial expenses | -1.26 | -1.25 | -1.01 | -0.95 | -12.87 |
| Pre-tax profit | 117.73 | 464.26 | 944.53 | 1 285.28 | 985.95 |
| Income taxes | -25.90 | - 102.14 | - 207.85 | - 282.76 | - 216.91 |
| Net earnings | 91.83 | 362.12 | 736.67 | 1 002.52 | 769.04 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 93.40 | 55.14 | 409.86 | 325.06 | 240.26 |
| Tangible assets total | 93.40 | 55.14 | 409.86 | 325.06 | 240.26 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 99.76 | 457.15 | 451.31 | ||
| Current amounts owed by group member comp. | 530.00 | 540.85 | 1 119.91 | 963.87 | 807.86 |
| Current other receivables | 51.24 | 201.88 | 26.16 | 13.56 | 17.18 |
| Current deferred tax assets | 1.03 | 4.05 | |||
| Short term receivables total | 582.27 | 846.54 | 1 146.07 | 1 434.58 | 1 276.35 |
| Cash and bank deposits | 178.21 | 522.18 | 264.74 | 217.73 | 290.09 |
| Cash and cash equivalents | 178.21 | 522.18 | 264.74 | 217.73 | 290.09 |
| Balance sheet total (assets) | 853.87 | 1 423.85 | 1 820.67 | 1 977.36 | 1 806.70 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 90.00 | 360.00 | 740.00 | 1 000.00 | 760.00 |
| Retained earnings | -89.55 | - 357.72 | - 735.60 | - 998.93 | - 756.41 |
| Profit of the financial year | 91.83 | 362.12 | 736.67 | 1 002.52 | 769.04 |
| Shareholders equity total | 132.28 | 404.40 | 781.07 | 1 043.59 | 812.63 |
| Provisions | 29.53 | 26.03 | 18.75 | ||
| Non-current liabilities total | |||||
| Current owed to participating | 2.48 | 12.42 | 332.45 | 60.89 | |
| Current owed to group member | 393.65 | 156.40 | |||
| Short-term deferred tax liabilities | 30.54 | 135.70 | 279.44 | 250.63 | 112.05 |
| Other non-interest bearing current liabilities | 294.93 | 727.36 | 718.21 | 324.66 | 802.39 |
| Current liabilities total | 721.59 | 1 019.46 | 1 010.07 | 907.74 | 975.33 |
| Balance sheet total (liabilities) | 853.87 | 1 423.85 | 1 820.67 | 1 977.36 | 1 806.70 |
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.