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
OI SOI OI ApS — Credit Rating and Financial Key Figures
CVR number: 30615050
Damsholtevej 23, Gunderød 2970 Hørsholm
tel: 48482070
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 611.66 | 3 230.60 | 2 718.03 | 2 817.72 | 3 038.40 |
| Employee benefit expenses | -1 286.00 | -1 351.92 | -1 418.60 | -2 099.68 | -2 071.43 |
| Total depreciation | -19.00 | -16.66 | |||
| EBIT | 1 306.67 | 1 862.02 | 1 299.43 | 718.05 | 966.97 |
| Other financial income | 9.81 | 1.70 | 12.76 | 18.42 | |
| Other financial expenses | -6.09 | -21.17 | -13.52 | -52.04 | -37.17 |
| Pre-tax profit | 1 310.38 | 1 842.55 | 1 285.91 | 678.76 | 948.22 |
| Income taxes | - 293.49 | - 383.07 | - 287.65 | - 159.17 | - 223.36 |
| Net earnings | 1 016.89 | 1 459.48 | 998.26 | 519.59 | 724.85 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 16.66 | ||||
| Intangible assets total | 16.66 | ||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 845.10 | 1 288.92 | 1 035.54 | 1 240.01 | 1 188.06 |
| Inventories total | 845.10 | 1 288.92 | 1 035.54 | 1 240.01 | 1 188.06 |
| Current trade debtors | 242.05 | 622.00 | 472.31 | 783.64 | 784.64 |
| Current amounts owed by group member comp. | 1.18 | 1.18 | |||
| Prepayments and accrued income | 12.67 | 23.55 | 2.15 | 8.25 | 9.59 |
| Current other receivables | 5.36 | 134.07 | 0.99 | ||
| Current deferred tax assets | 8.63 | 30.12 | 28.64 | 11.00 | |
| Short term receivables total | 269.90 | 810.92 | 503.10 | 803.88 | 794.23 |
| Cash and bank deposits | 2 185.78 | 1 772.82 | 3 294.94 | 3 030.97 | 4 018.57 |
| Cash and cash equivalents | 2 185.78 | 1 772.82 | 3 294.94 | 3 030.97 | 4 018.57 |
| Balance sheet total (assets) | 3 317.43 | 3 872.66 | 4 833.58 | 5 074.86 | 6 000.86 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | 228.80 | 1 000.00 | ||
| Retained earnings | 516.08 | 1 304.18 | 2 763.66 | 3 761.92 | 3 281.51 |
| Profit of the financial year | 1 016.89 | 1 459.48 | 998.26 | 519.59 | 724.85 |
| Shareholders equity total | 2 257.97 | 3 117.46 | 3 886.92 | 4 406.51 | 5 131.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 345.05 | 236.10 | 191.87 | 111.09 | 342.31 |
| Current owed to participating | 4.79 | 7.71 | 76.67 | 61.49 | 243.53 |
| Current owed to group member | 62.50 | ||||
| Short-term deferred tax liabilities | 295.81 | 199.69 | 216.74 | 61.70 | 84.27 |
| Other non-interest bearing current liabilities | 413.80 | 311.70 | 398.88 | 434.07 | 199.39 |
| Current liabilities total | 1 059.46 | 755.20 | 946.66 | 668.35 | 869.50 |
| Balance sheet total (liabilities) | 3 317.43 | 3 872.66 | 4 833.58 | 5 074.86 | 6 000.86 |
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.