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
Implement Economics P/S — Credit Rating and Financial Key Figures
CVR number: 41026790
Strandvejen 54, 2900 Hellerup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 837.24 | 16 310.50 | 21 766.09 | 25 734.81 | 35 283.27 |
| Employee benefit expenses | -5 796.41 | -12 232.43 | -16 329.85 | -18 977.22 | -26 888.46 |
| EBIT | 2 040.84 | 4 078.08 | 5 436.25 | 6 757.59 | 8 394.81 |
| Other financial income | 0.03 | 157.47 | 373.16 | ||
| Other financial expenses | -13.33 | -46.28 | -18.69 | -1.34 | -2.37 |
| Pre-tax profit | 2 027.51 | 4 031.79 | 5 417.60 | 6 913.71 | 8 765.60 |
| Net earnings | 2 027.51 | 4 031.79 | 5 417.60 | 6 913.71 | 8 765.60 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 185.78 | 228.21 | 787.06 | ||
| Current amounts owed by group member comp. | 636.65 | 2 660.24 | 2 931.06 | 4 363.25 | 753.86 |
| Prepayments and accrued income | 25.00 | ||||
| Current other receivables | 25.10 | 25.18 | 149.82 | ||
| Short term receivables total | 636.65 | 2 871.02 | 3 184.37 | 4 388.43 | 1 690.74 |
| Cash and bank deposits | 4 245.33 | 8 706.24 | 13 290.38 | 15 207.39 | 26 417.14 |
| Cash and cash equivalents | 4 245.33 | 8 706.24 | 13 290.38 | 15 207.39 | 26 417.14 |
| Balance sheet total (assets) | 4 881.98 | 11 577.26 | 16 474.75 | 19 595.82 | 28 107.87 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 2 025.00 | 4 000.00 | 5 400.00 | 6 966.00 | 8 760.00 |
| Retained earnings | -2 024.51 | -3 997.00 | -5 365.21 | -6 913.61 | -8 759.90 |
| Profit of the financial year | 2 027.51 | 4 031.79 | 5 417.60 | 6 913.71 | 8 765.60 |
| Shareholders equity total | 3 028.00 | 5 034.79 | 6 452.39 | 7 966.10 | 9 765.70 |
| Non-current liabilities total | |||||
| Advances received | 69.97 | ||||
| Current trade creditors | 8.46 | 21.45 | 21.88 | 36.31 | 37.32 |
| Current owed to group member | 1 645.98 | ||||
| Other non-interest bearing current liabilities | 1 845.53 | 6 521.02 | 10 000.48 | 11 523.43 | 16 658.86 |
| Current liabilities total | 1 853.99 | 6 542.47 | 10 022.36 | 11 629.71 | 18 342.17 |
| Balance sheet total (liabilities) | 4 881.98 | 11 577.26 | 16 474.75 | 19 595.82 | 28 107.87 |
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.