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
C MEDIA ApS — Credit Rating and Financial Key Figures
CVR number: 30493397
Krusemyntegade 19, 1318 København K
lm@leanmilo.dk
tel: 50505024
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -20.33 | -20.33 | -40.44 | - 127.86 | - 254.21 |
| Wages and salaries | - 719.80 | ||||
| Social security expenses | - 129.15 | ||||
| Employee benefit expenses | - 283.16 | - 171.29 | - 338.17 | -1 290.51 | |
| Total depreciation | - 138.67 | - 131.48 | - 127.53 | - 179.13 | -95.15 |
| EBIT | - 442.16 | - 323.09 | - 506.14 | -1 597.49 | -1 198.31 |
| Other financial income | 486.95 | 337.47 | 335.23 | 1 868.97 | 1 543.13 |
| Other financial expenses | -72.56 | - 276.76 | -11.70 | - 158.99 | - 187.78 |
| Reduction non-current investment assets | -14.19 | -4.07 | -1 100.00 | ||
| Net income from associates (fin.) | 2 100.00 | ||||
| Pre-tax profit | -41.96 | - 262.38 | - 186.67 | 1 112.50 | 157.04 |
| Income taxes | 488.94 | 38.38 | -29.85 | 27.78 | |
| Net earnings | -41.96 | 226.56 | - 148.29 | 1 082.65 | 184.82 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 901.91 | 315.42 | 436.89 | 729.85 | 1 036.97 |
| Tangible assets total | 901.91 | 315.42 | 436.89 | 729.85 | 1 036.97 |
| Holdings in group member companies | 1 180.00 | 1 180.00 | 1 180.00 | 80.00 | 80.00 |
| Investments total | 1 180.00 | 1 180.00 | 1 180.00 | 80.00 | 80.00 |
| Non-current loans receivable | 999.98 | 1 963.12 | |||
| Long term receivables total | 999.98 | 1 963.12 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 7 985.76 | 8 694.28 | 718.15 | 867.18 | 741.39 |
| Current other receivables | 402.97 | 38.81 | 12.34 | 26.03 | 56.97 |
| Current deferred tax assets | 5.08 | 488.94 | 668.80 | 4.57 | |
| Short term receivables total | 8 393.81 | 9 222.02 | 1 399.29 | 893.20 | 802.93 |
| Other current investments | 863.57 | 1 247.63 | 2 662.19 | 5 319.19 | 2 832.12 |
| Cash and bank deposits | 472.53 | 19.03 | 6 514.96 | 1 623.00 | 3 154.03 |
| Cash and cash equivalents | 1 336.09 | 1 266.66 | 9 177.15 | 6 942.18 | 5 986.14 |
| Balance sheet total (assets) | 11 811.81 | 11 984.10 | 12 193.33 | 9 645.22 | 9 869.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 940.00 | 850.00 | 61.00 | 67.50 |
| Retained earnings | 11 669.02 | 10 687.07 | 8 363.62 | 8 154.33 | 9 169.48 |
| Profit of the financial year | -41.96 | 226.56 | - 148.29 | 1 082.65 | 184.82 |
| Shareholders equity total | 11 808.57 | 11 978.62 | 9 190.33 | 9 422.98 | 9 546.79 |
| Provisions | 134.31 | 111.32 | 30.95 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 0.63 | 1.31 | 96.31 | ||
| Current owed to participating | 14.02 | 141.19 | |||
| Current owed to group member | 2 735.58 | 14.64 | |||
| Short-term deferred tax liabilities | 7.17 | 1.96 | 36.78 | ||
| Other non-interest bearing current liabilities | 3.24 | 5.48 | 125.32 | 93.63 | 2.51 |
| Current liabilities total | 3.24 | 5.48 | 2 868.69 | 110.92 | 291.43 |
| Balance sheet total (liabilities) | 11 811.81 | 11 984.10 | 12 193.33 | 9 645.22 | 9 869.17 |
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.