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
ACTUO A/S — Credit Rating and Financial Key Figures
CVR number: 25645774
Sølvgade 10, 1307 København K
tf@actuo.dk
tel: 33364661
www.actuo.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 485.23 | 23 738.88 | 6 723.71 | 7 517.50 | 8 325.22 |
| Wages and salaries | -18 066.35 | -6 948.78 | -6 262.88 | -6 866.45 | |
| Social security expenses | -1 709.08 | - 666.17 | - 514.43 | - 622.88 | |
| Employee benefit expenses | -21 346.90 | ||||
| Total depreciation | - 799.50 | -3 941.31 | - 334.20 | - 369.07 | - 149.65 |
| EBIT | 338.82 | 22.14 | -1 225.44 | 371.12 | 686.23 |
| Other financial income | 5.21 | 10.51 | 3.48 | ||
| Other financial expenses | -72.52 | - 180.21 | - 264.59 | -79.50 | -20.73 |
| Reduction non-current investment assets | - 695.82 | -1 000.00 | |||
| Pre-tax profit | 266.30 | - 853.89 | -2 484.82 | 302.13 | 668.99 |
| Income taxes | 201.18 | 22.70 | 515.37 | -67.94 | - 157.72 |
| Net earnings | 467.48 | - 831.19 | -1 969.45 | 234.20 | 511.27 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 3 792.02 | 755.71 | 421.51 | 87.32 | 700.00 |
| Intangible assets total | 3 792.02 | 755.71 | 421.51 | 87.32 | 700.00 |
| Machinery and equipment | 477.69 | 356.41 | 309.26 | ||
| Tangible assets total | 477.69 | 356.41 | 309.26 | ||
| Holdings in group member companies | 10.49 | ||||
| Investments total | 10.49 | ||||
| Non-current other receivables | 549.57 | 577.14 | 434.64 | 449.72 | 486.90 |
| Long term receivables total | 549.57 | 577.14 | 434.64 | 449.72 | 486.90 |
| Inventories total | |||||
| Current trade debtors | 6 639.72 | 4 576.57 | 1 967.86 | 2 642.71 | 1 214.72 |
| Current amounts owed by group member comp. | 645.76 | ||||
| Prepayments and accrued income | 183.78 | 129.57 | 87.59 | 241.86 | 201.86 |
| Current other receivables | 45.00 | 2 541.46 | 3 458.00 | 0.02 | 0.02 |
| Current deferred tax assets | 2 432.80 | 2 381.84 | 385.17 | 317.23 | 159.51 |
| Short term receivables total | 9 947.06 | 9 629.44 | 5 898.62 | 3 201.82 | 1 576.11 |
| Cash and bank deposits | 1 068.87 | 4 932.14 | 1 293.82 | 915.09 | 2 423.72 |
| Cash and cash equivalents | 1 068.87 | 4 932.14 | 1 293.82 | 915.09 | 2 423.72 |
| Balance sheet total (assets) | 15 845.70 | 15 894.44 | 8 048.60 | 5 010.38 | 5 496.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Other reserves | 2 210.27 | 589.45 | 328.78 | 68.11 | 546.00 |
| Retained earnings | - 278.00 | 1 892.30 | 1 321.78 | - 343.74 | - 587.44 |
| Profit of the financial year | 467.48 | - 831.19 | -1 969.45 | 234.20 | 511.27 |
| Shareholders equity total | 3 399.76 | 2 650.57 | 681.12 | 958.56 | 1 469.83 |
| Provisions | 834.47 | 130.20 | |||
| Non-current accruals and deferred income | 723.89 | ||||
| Non-current other liabilities | 1 558.40 | ||||
| Non-current deferred tax liabilities | 1 783.55 | 1 528.44 | 1 575.80 | 1 634.11 | |
| Non-current liabilities total | 2 282.30 | 1 783.55 | 1 528.44 | 1 575.80 | 1 634.11 |
| Current loans from credit institutions | 363.80 | 400.00 | 110.53 | 0.49 | |
| Advances received | 14.87 | ||||
| Current trade creditors | 1 872.05 | 1 948.84 | 542.19 | 472.87 | 117.61 |
| Current owed to group member | 416.43 | 1 694.79 | 3 200.00 | 1.75 | |
| Short-term deferred tax liabilities | 1 398.59 | 3 063.41 | |||
| Other non-interest bearing current liabilities | 5 278.30 | 3 526.99 | 656.10 | 701.37 | 668.01 |
| Accruals and deferred income | 696.08 | 1 330.21 | 1 284.66 | 1 606.44 | |
| Current liabilities total | 9 329.17 | 11 330.11 | 5 839.04 | 2 476.01 | 2 392.06 |
| Balance sheet total (liabilities) | 15 845.70 | 15 894.44 | 8 048.60 | 5 010.38 | 5 496.00 |
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.