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
CxPartner ApS — Credit Rating and Financial Key Figures
CVR number: 41534591
Bygmestervej 10 C, 2400 København NV
martin@cxpartner.dk
tel: 39390102
http://www.cxpartner.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 187.15 | 1 907.35 | 6 391.02 | 10 658.86 | 11 797.66 |
| Costs of management | - 209.52 | - 489.88 | |||
| Employee benefit expenses | -5 162.35 | -7 536.82 | -9 948.14 | ||
| Other operating expenses | -29.27 | -60.74 | -14.72 | -27.63 | |
| Total depreciation | - 157.15 | - 132.78 | - 113.00 | ||
| EBIT | 948.36 | 1 356.73 | 1 071.52 | 2 974.53 | 1 708.89 |
| Other financial income | 4.99 | 4.12 | 24.03 | ||
| Other financial expenses | -15.83 | -25.84 | -80.28 | -70.47 | -68.01 |
| Pre-tax profit | 932.54 | 1 330.89 | 996.23 | 2 908.18 | 1 664.91 |
| Income taxes | - 203.92 | - 305.48 | - 247.08 | - 657.81 | - 392.48 |
| Net earnings | 728.62 | 1 025.41 | 749.16 | 2 250.37 | 1 272.44 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 85.20 | 244.46 | 725.64 | 552.37 | 280.41 |
| Tangible assets total | 85.20 | 244.46 | 725.64 | 552.37 | 280.41 |
| Investments total | 68.00 | 182.69 | 182.69 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 17.20 | 17.20 | 17.20 | ||
| Inventories total | 17.20 | 17.20 | 17.20 | ||
| Current trade debtors | 816.44 | 1 140.02 | 3 208.56 | 3 298.83 | 2 311.92 |
| Prepayments and accrued income | 21.80 | 57.20 | |||
| Current other receivables | 4.82 | 200.76 | 7.88 | 439.96 | |
| Short term receivables total | 821.27 | 1 340.77 | 3 208.56 | 3 328.52 | 2 809.08 |
| Cash and bank deposits | 473.30 | 925.01 | 533.78 | 1 103.94 | 1 512.56 |
| Cash and cash equivalents | 473.30 | 925.01 | 533.78 | 1 103.94 | 1 512.56 |
| Balance sheet total (assets) | 1 379.77 | 2 510.25 | 4 553.17 | 5 184.71 | 4 801.94 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 600.00 | 900.00 | 650.00 | 2 000.00 | 1 200.00 |
| Retained earnings | - 600.00 | - 771.38 | - 395.97 | -1 646.82 | - 596.45 |
| Profit of the financial year | 728.62 | 1 025.41 | 749.16 | 2 250.37 | 1 272.44 |
| Shareholders equity total | 828.62 | 1 254.02 | 1 103.18 | 2 703.55 | 1 975.99 |
| Provisions | 1.05 | 14.20 | 19.24 | 6.65 | |
| Non-current accruals and deferred income | 118.61 | ||||
| Non-current other liabilities | 186.88 | - 118.61 | |||
| Non-current deferred tax liabilities | 216.20 | 314.22 | 184.11 | 645.00 | 340.54 |
| Non-current liabilities total | 216.20 | 314.22 | 370.99 | 645.00 | 340.54 |
| Current trade creditors | 713.48 | 448.24 | 184.91 | ||
| Current owed to participating | 7.23 | 7.79 | 3.10 | ||
| Short-term deferred tax liabilities | 216.20 | 314.22 | |||
| Other non-interest bearing current liabilities | 334.95 | 724.76 | 2 029.86 | 1 360.88 | 2 290.75 |
| Current liabilities total | 334.95 | 940.95 | 3 064.80 | 1 816.91 | 2 478.76 |
| Balance sheet total (liabilities) | 1 379.77 | 2 510.25 | 4 553.17 | 5 184.71 | 4 801.94 |
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.