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
MODUS A/S — Credit Rating and Financial Key Figures
CVR number: 17539833
Skarøvej 7, 8600 Silkeborg
pb@modus.dk
tel: 61301864
www.modus.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 986.45 | 3 668.92 | 2 604.11 | 1 492.98 | 1 424.48 |
| Employee benefit expenses | -1 945.47 | -2 111.34 | -2 115.84 | -1 798.88 | -1 562.20 |
| Total depreciation | -32.19 | -19.31 | -5.77 | ||
| EBIT | 1 008.80 | 1 538.27 | 482.50 | - 305.90 | - 137.72 |
| Other financial income | 4.92 | 2.13 | 1.05 | 4.63 | 4.70 |
| Other financial expenses | -19.44 | -23.65 | -10.43 | -12.39 | -0.00 |
| Pre-tax profit | 994.28 | 1 516.74 | 473.12 | - 313.65 | - 133.02 |
| Income taxes | 213.00 | - 336.00 | - 108.45 | -3.00 | |
| Net earnings | 1 207.28 | 1 180.74 | 364.68 | - 316.65 | - 133.02 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 9.13 | 5.77 | |||
| Machinery and equipment | 15.96 | ||||
| Tangible assets total | 25.08 | 5.77 | |||
| Investments total | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 032.45 | 3 159.76 | 1 297.11 | 15.73 | 212.88 |
| Current amounts owed by group member comp. | 254.04 | 13.69 | 20.23 | 23.27 | 65.81 |
| Prepayments and accrued income | 38.45 | 42.70 | 72.85 | 78.03 | 45.96 |
| Current other receivables | 2 382.06 | 809.34 | 61.20 | 14.75 | 50.19 |
| Current deferred tax assets | 338.00 | 2.00 | 3.00 | ||
| Short term receivables total | 4 044.99 | 4 027.49 | 1 454.40 | 131.77 | 374.83 |
| Cash and bank deposits | 739.20 | 1 492.98 | 695.29 | 1 141.58 | 587.01 |
| Cash and cash equivalents | 739.20 | 1 492.98 | 695.29 | 1 141.58 | 587.01 |
| Balance sheet total (assets) | 4 863.28 | 5 580.23 | 2 203.69 | 1 327.36 | 1 015.85 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 656.00 | 656.00 | 656.00 | 656.00 | 656.00 |
| Shares repurchased | 1 052.63 | 1 132.40 | 150.00 | ||
| Retained earnings | - 911.62 | - 836.74 | 194.00 | 558.68 | 233.06 |
| Profit of the financial year | 1 207.28 | 1 180.74 | 364.68 | - 316.65 | - 133.02 |
| Shareholders equity total | 2 004.29 | 2 132.40 | 1 364.68 | 898.02 | 756.04 |
| Non-current deferred tax liabilities | 109.45 | ||||
| Non-current liabilities total | 109.45 | ||||
| Current trade creditors | 1 826.62 | 2 486.47 | 86.19 | 103.64 | 10.00 |
| Current owed to participating | 40.75 | 20.84 | 30.29 | 21.16 | 10.17 |
| Short-term deferred tax liabilities | 7.40 | ||||
| Other non-interest bearing current liabilities | 991.61 | 940.53 | 613.09 | 304.53 | 232.23 |
| Current liabilities total | 2 858.99 | 3 447.84 | 729.57 | 429.33 | 259.80 |
| Balance sheet total (liabilities) | 4 863.28 | 5 580.23 | 2 203.69 | 1 327.36 | 1 015.85 |
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.