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
Draffiks X1 ApS — Credit Rating and Financial Key Figures
CVR number: 38953281
Løgten Østervej 66, 8541 Skødstrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 514.12 | 617.50 | 726.02 | - 166.47 | - 119.62 |
| Employee benefit expenses | - 656.89 | - 646.75 | - 737.37 | -11.00 | -4.00 |
| EBIT | - 142.77 | -29.25 | -11.35 | - 155.47 | - 123.62 |
| Other financial income | 110.61 | 4.03 | 60.06 | 74.28 | 108.92 |
| Other financial expenses | -5.72 | - 136.02 | -11.27 | -19.49 | -38.28 |
| Income from other inv. held as non-curr. assets | 435.00 | 400.00 | 360.00 | 440.00 | 350.00 |
| Net income from associates (fin.) | 2.50 | ||||
| Pre-tax profit | 397.13 | 238.76 | 397.44 | 339.32 | 299.51 |
| Income taxes | -83.29 | -66.53 | -88.25 | -74.34 | -64.94 |
| Net earnings | 313.84 | 172.24 | 309.19 | 264.98 | 234.57 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 350.00 | 350.00 | 350.00 | 350.00 | 350.00 |
| Investments total | 350.00 | 350.00 | 350.00 | 350.00 | 350.00 |
| Non-current loans receivable | 333.16 | 333.16 | 333.16 | 333.16 | 333.16 |
| Long term receivables total | 333.16 | 333.16 | 333.16 | 333.16 | 333.16 |
| Inventories total | |||||
| Current owed by particip. interest comp. | 127.50 | ||||
| Current other receivables | 8.13 | 6.01 | 1.06 | 6.58 | 9.40 |
| Current deferred tax assets | 28.81 | 19.86 | |||
| Short term receivables total | 36.94 | 6.01 | 20.92 | 6.58 | 136.91 |
| Other current investments | 286.43 | 336.54 | 387.44 | 542.67 | 600.52 |
| Cash and bank deposits | 58.30 | 63.27 | 41.10 | 60.11 | 31.02 |
| Cash and cash equivalents | 344.74 | 399.81 | 428.54 | 602.78 | 631.54 |
| Balance sheet total (assets) | 1 064.83 | 1 088.98 | 1 132.62 | 1 292.52 | 1 451.61 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 70.00 | 100.00 | 110.00 | 70.00 | 100.00 |
| Retained earnings | 175.54 | 389.38 | 451.62 | 690.81 | 855.79 |
| Profit of the financial year | 313.84 | 172.24 | 309.19 | 264.98 | 234.57 |
| Shareholders equity total | 609.38 | 711.62 | 920.81 | 1 075.79 | 1 240.36 |
| Provisions | 15.98 | 18.92 | 19.26 | ||
| Non-current deferred tax liabilities | 118.88 | ||||
| Non-current liabilities total | 118.88 | ||||
| Current loans from credit institutions | 2.00 | 5.03 | 0.88 | 2.56 | |
| Current trade creditors | 22.54 | 4.57 | |||
| Current owed to participating | 220.32 | 250.28 | |||
| Short-term deferred tax liabilities | 20.05 | 102.50 | 15.84 | 62.85 | |
| Other non-interest bearing current liabilities | 114.26 | 86.03 | 109.31 | 158.55 | 122.01 |
| Current liabilities total | 336.57 | 361.38 | 211.81 | 197.81 | 191.99 |
| Balance sheet total (liabilities) | 1 064.83 | 1 088.98 | 1 132.62 | 1 292.52 | 1 451.61 |
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.