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
INTELLIGENT ADVICE ApS — Credit Rating and Financial Key Figures
CVR number: 35641998
Strandvejen 15 F, 9000 Aalborg
cpm@intelligentadvice.dk
tel: 22365777
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 338.00 | 1 223.98 | 839.15 | 313.40 | 718.29 |
| Employee benefit expenses | - 693.97 | -1 156.01 | -1 359.32 | - 527.58 | - 432.27 |
| Total depreciation | -52.09 | -22.93 | -2.69 | -0.81 | -6.66 |
| EBIT | - 408.06 | 45.03 | - 522.86 | - 214.99 | 279.36 |
| Other financial income | 0.58 | 287.00 | 0.09 | ||
| Other financial expenses | -8.61 | -4.41 | -20.87 | -54.14 | -19.33 |
| Pre-tax profit | - 416.67 | 40.63 | - 543.15 | 17.87 | 260.12 |
| Income taxes | 83.14 | -11.06 | 115.90 | -6.19 | -61.86 |
| Net earnings | - 333.52 | 29.57 | - 427.25 | 11.68 | 198.26 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 31.66 | ||||
| Tangible assets total | 31.66 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 76.25 | ||||
| Prepayments and accrued income | 29.67 | 29.00 | |||
| Current other receivables | 367.50 | 110.00 | 97.50 | ||
| Current deferred tax assets | 61.62 | 50.56 | 166.46 | 160.27 | 98.41 |
| Short term receivables total | 91.30 | 523.32 | 276.46 | 160.27 | 195.91 |
| Cash and bank deposits | 13.29 | 21.55 | 91.33 | ||
| Cash and cash equivalents | 13.29 | 21.55 | 91.33 | ||
| Balance sheet total (assets) | 122.95 | 536.61 | 276.46 | 181.82 | 287.23 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | - 100.46 | -43.98 | -14.42 | - 441.67 | - 429.99 |
| Profit of the financial year | - 333.52 | 29.57 | - 427.25 | 11.68 | 198.26 |
| Shareholders equity total | - 383.98 | 45.58 | - 381.67 | - 369.99 | - 171.73 |
| Non-current other liabilities | 61.30 | ||||
| Non-current liabilities total | 61.30 | ||||
| Current loans from credit institutions | 22.14 | 411.05 | 120.00 | 68.87 | |
| Current trade creditors | 24.80 | 26.98 | 24.80 | 24.80 | 24.80 |
| Current owed to participating | 1.12 | 0.09 | 0.09 | 0.09 | 0.04 |
| Current owed to group member | 8.68 | 8.68 | 205.98 | 209.10 | |
| Other non-interest bearing current liabilities | 450.20 | 463.96 | 213.51 | 139.64 | 156.16 |
| Current liabilities total | 506.94 | 491.02 | 658.13 | 490.51 | 458.97 |
| Balance sheet total (liabilities) | 122.95 | 536.61 | 276.46 | 181.82 | 287.23 |
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.