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
FSAT ApS — Credit Rating and Financial Key Figures
CVR number: 39161249
Filmtorvet 68, Jonstrup 3500 Værløse
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -14.76 | -13.10 | -21.64 | -17.61 | -16.39 |
| EBIT | -14.76 | -13.10 | -21.64 | -17.61 | -16.39 |
| Other financial income | 990.82 | 966.13 | 1 642.10 | 1 609.57 | 1 586.53 |
| Other financial expenses | -1 002.97 | - 920.74 | -1 394.89 | -1 977.26 | -1 454.60 |
| Net income from associates (fin.) | 1 636.05 | 788.16 | -2 410.39 | 413.21 | 1 633.46 |
| Pre-tax profit | 1 609.15 | 820.45 | -2 184.82 | 27.92 | 1 749.01 |
| Income taxes | -3.66 | 8.66 | -95.95 | 15.73 | 66.44 |
| Net earnings | 1 605.49 | 829.11 | -2 280.77 | 43.65 | 1 815.45 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 8 400.98 | 9 189.14 | 6 778.75 | 7 191.96 | 8 825.42 |
| Investments total | 10 454.23 | 10 917.36 | 8 555.84 | 9 019.34 | 10 704.63 |
| Non-current other receivables | 844.55 | 42.48 | |||
| Long term receivables total | 844.55 | 42.48 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 26 567.53 | 25 124.16 | 24 943.26 | 24 447.61 | 24 034.52 |
| Current other receivables | 3.39 | 28.72 | 0.05 | 38.00 | |
| Current deferred tax assets | 531.67 | 1 067.27 | 226.50 | 44.50 | 274.17 |
| Short term receivables total | 27 102.59 | 26 220.15 | 25 169.76 | 24 492.16 | 24 346.69 |
| Cash and bank deposits | 2.13 | 3.75 | 0.43 | 0.10 | |
| Cash and cash equivalents | 2.13 | 3.75 | 0.43 | 0.10 | |
| Balance sheet total (assets) | 38 403.49 | 37 141.26 | 33 768.51 | 33 511.50 | 35 051.42 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 535.00 | ||||
| Other reserves | 4 350.98 | 5 139.14 | 2 728.75 | 3 141.96 | 4 775.43 |
| Retained earnings | 4 154.82 | 4 972.15 | 8 211.65 | 5 517.66 | 3 927.85 |
| Profit of the financial year | 1 605.49 | 829.11 | -2 280.77 | 43.65 | 1 815.45 |
| Shareholders equity total | 10 746.29 | 11 040.40 | 8 759.63 | 8 803.28 | 10 618.73 |
| Non-current loans from credit institutions | 16 913.80 | 15 023.53 | 13 148.65 | 18 750.00 | 18 250.00 |
| Non-current other liabilities | 2 053.25 | 1 700.55 | 1 777.09 | 1 827.38 | 1 879.20 |
| Non-current deferred tax liabilities | 848.19 | 243.16 | |||
| Non-current liabilities total | 19 815.24 | 16 967.24 | 14 925.73 | 20 577.38 | 20 129.20 |
| Current loans from credit institutions | 5 890.00 | 5 833.96 | 8 812.21 | 3 193.08 | 2 750.27 |
| Current trade creditors | 5.10 | 6.20 | 7.12 | 8.72 | 7.73 |
| Current owed to group member | 1 565.54 | 2 527.01 | 584.19 | 834.99 | 1 544.66 |
| Short-term deferred tax liabilities | 381.32 | 766.45 | 304.87 | ||
| Other non-interest bearing current liabilities | 374.77 | 94.05 | 0.83 | ||
| Current liabilities total | 7 841.96 | 9 133.62 | 10 083.15 | 4 130.84 | 4 303.49 |
| Balance sheet total (liabilities) | 38 403.49 | 37 141.26 | 33 768.51 | 33 511.50 | 35 051.42 |
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.