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
PN-EL SERVICE A/S — Credit Rating and Financial Key Figures
CVR number: 33773595
Bødkervej 1-3, 9330 Dronninglund
per@pn-elservice.dk
tel: 98841122
WWW.el-tjelle.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 444.00 | 5 930.29 | 5 906.34 | 6 637.24 | 5 618.84 |
| Employee benefit expenses | -4 859.16 | -4 650.96 | -5 047.54 | -6 446.91 | -4 737.23 |
| Total depreciation | -81.32 | - 361.18 | - 331.56 | - 351.57 | - 274.93 |
| EBIT | 503.52 | 918.16 | 527.25 | - 161.25 | 606.68 |
| Other financial income | 2.16 | 5.80 | 7.16 | 0.88 | 12.17 |
| Other financial expenses | -40.55 | -67.87 | - 181.62 | - 302.62 | - 175.60 |
| Income from other inv. held as non-curr. assets | -5.00 | 10.00 | 5.00 | ||
| Pre-tax profit | 465.13 | 856.09 | 347.79 | - 452.98 | 448.25 |
| Income taxes | -97.44 | - 184.99 | -79.52 | 96.99 | - 106.07 |
| Net earnings | 367.69 | 671.11 | 268.26 | - 355.99 | 342.18 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 549.54 | 1 188.36 | 1 324.60 | 925.75 | 47.64 |
| Tangible assets total | 1 549.54 | 1 188.36 | 1 324.60 | 925.75 | 47.64 |
| Investments total | 84.00 | 84.00 | 84.00 | 84.00 | 84.00 |
| Non-current loans receivable | 102.50 | 92.50 | 87.50 | 97.50 | 153.50 |
| Long term receivables total | 102.50 | 92.50 | 87.50 | 97.50 | 153.50 |
| Raw materials and consumables | 4 276.64 | 3 863.74 | 3 544.13 | ||
| Finished products/goods | 1 598.16 | 3 382.74 | |||
| Inventories total | 1 598.16 | 3 382.74 | 4 276.64 | 3 863.74 | 3 544.13 |
| Current trade debtors | 1 634.19 | 1 814.54 | 1 831.27 | 3 145.05 | 2 146.13 |
| Current amounts owed by group member comp. | 49.61 | 106.34 | 86.60 | 887.31 | |
| Prepayments and accrued income | 196.30 | 198.59 | 211.09 | 302.69 | 149.48 |
| Current other receivables | 1 007.93 | 1 049.74 | 1 210.93 | 910.28 | 1 731.77 |
| Current deferred tax assets | 1.18 | 1.18 | |||
| Short term receivables total | 2 888.03 | 3 169.20 | 3 253.29 | 4 445.80 | 4 915.86 |
| Cash and bank deposits | 81.65 | 236.97 | 230.17 | 227.03 | 17.74 |
| Cash and cash equivalents | 81.65 | 236.97 | 230.17 | 227.03 | 17.74 |
| Balance sheet total (assets) | 6 303.89 | 8 153.78 | 9 256.21 | 9 643.81 | 8 762.87 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 380.00 | ||||
| Retained earnings | 1 429.03 | 1 796.72 | 2 467.83 | 1 356.09 | 1 000.10 |
| Profit of the financial year | 367.69 | 671.11 | 268.26 | - 355.99 | 342.18 |
| Shareholders equity total | 2 296.72 | 2 967.83 | 3 236.09 | 2 880.10 | 1 842.28 |
| Provisions | 118.67 | 85.44 | 133.41 | 37.60 | 143.67 |
| Non-current loans from credit institutions | 534.05 | 335.65 | 510.96 | 158.53 | |
| Non-current other liabilities | 132.86 | 177.44 | 182.94 | 193.22 | |
| Non-current deferred tax liabilities | 132.86 | ||||
| Non-current liabilities total | 666.91 | 468.51 | 688.40 | 341.47 | 193.22 |
| Current loans from credit institutions | 699.98 | 1 343.65 | 2 673.31 | 3 667.00 | 3 997.63 |
| Current trade creditors | 1 492.49 | 2 251.72 | 1 480.62 | 1 321.79 | 1 327.17 |
| Current owed to group member | 2.52 | 2.52 | 21.15 | ||
| Short-term deferred tax liabilities | 40.63 | 218.22 | 31.55 | ||
| Other non-interest bearing current liabilities | 985.97 | 815.90 | 991.67 | 1 395.85 | 1 258.90 |
| Current liabilities total | 3 221.59 | 4 632.01 | 5 198.31 | 6 384.64 | 6 583.70 |
| Balance sheet total (liabilities) | 6 303.89 | 8 153.78 | 9 256.21 | 9 643.81 | 8 762.87 |
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.