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
PANORAMA ApS — Credit Rating and Financial Key Figures
CVR number: 24223043
Baldersbækvej 46, 2635 Ishøj
info@panorama-aps.dk
tel: 59474918
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 974.46 | 9 514.06 | 8 791.99 | 9 396.34 | 8 427.98 |
| Wages and salaries | -6 394.01 | -6 920.21 | -6 702.99 | -7 225.57 | -6 258.88 |
| Social security expenses | -1 209.17 | -1 433.80 | -1 328.97 | -1 439.83 | -1 380.74 |
| Other operating expenses | -19.07 | ||||
| Total depreciation | - 235.30 | - 302.08 | - 337.17 | - 175.70 | - 395.74 |
| EBIT | 2 116.91 | 857.97 | 422.87 | 555.24 | 392.63 |
| Other financial income | 64.70 | 163.68 | 138.93 | 207.11 | 236.53 |
| Other financial expenses | -8.16 | - 144.80 | - 125.55 | - 135.06 | - 150.17 |
| Pre-tax profit | 2 173.44 | 876.85 | 436.24 | 627.29 | 478.99 |
| Income taxes | - 478.25 | - 193.18 | -97.25 | - 138.23 | - 105.61 |
| Net earnings | 1 695.19 | 683.67 | 339.00 | 489.06 | 373.38 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 40.97 | 295.66 | 208.06 | 122.46 | 70.40 |
| Machinery and equipment | 1 222.93 | 897.33 | 825.28 | 510.06 | 188.42 |
| Tangible assets total | 1 263.91 | 1 192.99 | 1 033.35 | 632.52 | 258.82 |
| Investments total | 161.26 | 337.90 | 495.43 | 515.24 | |
| Long term receivables total | |||||
| Raw materials and consumables | 29.20 | 12.62 | 19.08 | ||
| Inventories total | 29.20 | 12.62 | 19.08 | ||
| Current trade debtors | 3 162.88 | 2 969.89 | 3 211.46 | 1 805.37 | 2 122.73 |
| Current amounts owed by group member comp. | 3 514.29 | 5 619.79 | 4 413.82 | 6 132.32 | 8 120.80 |
| Prepayments and accrued income | 1 516.82 | 593.73 | 411.99 | 263.30 | 186.79 |
| Current other receivables | 28.95 | 31.88 | 14.39 | 34.32 | 8.92 |
| Current deferred tax assets | 35.29 | ||||
| Short term receivables total | 8 222.93 | 9 215.30 | 8 051.66 | 8 235.31 | 10 474.52 |
| Balance sheet total (assets) | 9 677.30 | 10 758.81 | 9 599.51 | 9 383.07 | 10 733.34 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | 500.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | 1 113.73 | 2 308.92 | 2 692.59 | 2 731.59 | 2 920.65 |
| Profit of the financial year | 1 695.19 | 683.67 | 339.00 | 489.06 | 373.38 |
| Shareholders equity total | 4 433.92 | 3 617.59 | 3 456.59 | 3 645.65 | 3 719.02 |
| Provisions | 26.89 | 36.29 | 27.08 | 23.72 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 813.91 | 2 383.78 | 295.93 | 499.98 | 1 279.71 |
| Current trade creditors | 530.65 | 377.56 | 564.48 | 269.63 | 507.08 |
| Current owed to group member | 1 293.10 | 2 966.12 | 3 503.03 | 3 607.86 | 4 089.35 |
| Short-term deferred tax liabilities | 457.39 | 183.78 | 106.46 | 141.59 | 164.62 |
| Other non-interest bearing current liabilities | 1 121.43 | 1 193.68 | 1 645.94 | 1 194.64 | 973.55 |
| Current liabilities total | 5 216.49 | 7 104.93 | 6 115.84 | 5 713.70 | 7 014.31 |
| Balance sheet total (liabilities) | 9 677.30 | 10 758.81 | 9 599.51 | 9 383.07 | 10 733.34 |
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.