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
LUSTRUP ApS — Credit Rating and Financial Key Figures
CVR number: 28839278
Birkerød Kongevej 16, 3460 Birkerød
mail@rasmusheide.com
tel: 31412100
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 090.21 | 827.14 | 2 563.52 | 1 615.76 | 2 721.17 |
| Employee benefit expenses | - 605.22 | - 503.72 | - 617.87 | - 598.92 | - 601.79 |
| Total depreciation | - 493.02 | - 662.84 | - 693.61 | - 643.54 | - 717.94 |
| EBIT | 991.97 | - 339.42 | 1 252.04 | 373.30 | 1 401.44 |
| Other financial income | 36.38 | 14.45 | 16.78 | 32.14 | 21.58 |
| Other financial expenses | -3.43 | -25.91 | -3.67 | -0.93 | |
| Net income from associates (fin.) | 48.05 | 52.17 | 70.33 | 19.15 | 31.45 |
| Pre-tax profit | 1 072.97 | - 298.71 | 1 339.15 | 420.92 | 1 453.54 |
| Income taxes | - 227.41 | 71.92 | - 280.97 | -91.11 | - 314.90 |
| Net earnings | 845.57 | - 226.79 | 1 058.18 | 329.81 | 1 138.65 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 2 531.25 | 1 874.25 | 1 217.25 | 610.25 | 1 130.87 |
| Intangible assets total | 2 531.25 | 1 874.25 | 1 217.25 | 610.25 | 1 130.87 |
| Machinery and equipment | 11.47 | 77.62 | 134.59 | 98.05 | 63.80 |
| Tangible assets total | 11.47 | 77.62 | 134.59 | 98.05 | 63.80 |
| Participating interests | 4 064.31 | 4 116.48 | 4 186.82 | 4 205.97 | 4 237.41 |
| Investments total | 4 064.31 | 4 116.48 | 4 186.82 | 4 205.97 | 4 237.41 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 251.26 | ||||
| Current owed by particip. interest comp. | 420.17 | 334.42 | 448.88 | 467.16 | 486.20 |
| Current other receivables | 2.73 | 0.50 | 0.01 | ||
| Current deferred tax assets | 94.89 | 56.26 | 88.15 | 100.17 | |
| Short term receivables total | 422.90 | 429.31 | 505.14 | 807.07 | 586.38 |
| Other current investments | 264.26 | 198.73 | |||
| Cash and bank deposits | 85.08 | 132.17 | 774.25 | 796.27 | 1 141.90 |
| Cash and cash equivalents | 349.34 | 330.90 | 774.25 | 796.27 | 1 141.90 |
| Balance sheet total (assets) | 7 379.26 | 6 828.56 | 6 818.04 | 6 517.61 | 7 160.36 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 114.40 | 800.00 | 450.00 | 700.00 | 3 200.00 |
| Other reserves | 2 776.96 | 2 829.13 | 2 899.47 | 2 918.62 | 2 950.06 |
| Retained earnings | 3 180.51 | 3 173.91 | 1 826.78 | 2 165.81 | - 735.83 |
| Profit of the financial year | 845.57 | - 226.79 | 1 058.18 | 329.81 | 1 138.65 |
| Shareholders equity total | 7 042.44 | 6 701.25 | 6 359.43 | 6 239.24 | 6 677.88 |
| Provisions | 25.02 | ||||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 223.79 | 204.33 | 23.00 | 240.92 | |
| Other non-interest bearing current liabilities | 88.01 | 127.31 | 254.27 | 255.37 | 241.56 |
| Current liabilities total | 311.80 | 127.31 | 458.61 | 278.37 | 482.48 |
| Balance sheet total (liabilities) | 7 379.26 | 6 828.56 | 6 818.04 | 6 517.61 | 7 160.36 |
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.