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
Papirfabrikken Invest A/S — Credit Rating and Financial Key Figures
CVR number: 70854910
Ansvej 104, 8600 Silkeborg
sif@silkeborgif.com
tel: 86804647
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 94.63 | 172.64 | 73.64 | 74.65 | 75.35 |
| Other operating income | 14.01 | 5.46 | 1.80 | 0.60 | 10.26 |
| Costs of manufacturing | -94.64 | - 129.68 | -46.57 | -53.66 | -46.51 |
| External services | -40.25 | -55.90 | -26.13 | -26.09 | -27.42 |
| Gross profit | -26.25 | -7.48 | 2.74 | -4.50 | 11.68 |
| Employee benefit expenses | -45.90 | -63.81 | -18.91 | -25.02 | -15.92 |
| Other operating expenses | 95.80 | 170.06 | 45.26 | 54.47 | 36.97 |
| Total depreciation | -8.49 | -9.97 | -1.53 | -2.56 | -3.18 |
| Reduction in value of non-current assets | -0.71 | ||||
| Net income from associates | -0.10 | -0.40 | |||
| EBIT | 15.16 | 88.81 | 27.56 | 21.59 | 29.15 |
| Other financial income | 0.02 | 28.17 | 0.76 | 1.26 | 3.86 |
| Other financial expenses | -6.44 | -12.44 | -14.25 | -15.46 | -14.28 |
| Pre-tax profit | 13.85 | 106.39 | 15.38 | 6.58 | 28.27 |
| Income taxes | -3.29 | -23.48 | -3.28 | -1.81 | -5.92 |
| Profit/loss from discontinued operations | 20.72 | 139.26 | |||
| Net earnings | 10.56 | 82.91 | 32.82 | 144.03 | 22.35 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 3.86 | 7.99 | 7.12 | ||
| Intangible assets total | 3.86 | 7.99 | 7.12 | ||
| Buildings | 73.50 | 72.73 | 74.51 | 75.46 | 79.67 |
| Machinery and equipment | 72.02 | 72.11 | 68.21 | 1.41 | |
| Other tangible assets | 12.75 | 13.46 | 9.74 | 5.69 | 11.93 |
| Tangible assets total | 158.27 | 158.30 | 152.46 | 82.56 | 91.60 |
| Participating interests | 40.51 | 37.41 | |||
| Other non-current investments | 0.04 | 0.01 | 0.01 | ||
| Real estate investments | 432.19 | 451.37 | 463.36 | 509.42 | 553.41 |
| Investments total | 432.24 | 451.38 | 463.36 | 549.93 | 590.81 |
| Long term receivables total | |||||
| Inventories total | 0.27 | 0.32 | 0.38 | 0.33 | 14.02 |
| Current trade debtors | 8.16 | 32.91 | 35.45 | 1.96 | 1.25 |
| Prepayments and accrued income | 1.68 | 0.83 | 1.70 | 0.40 | 0.30 |
| Current other receivables | 4.97 | 3.22 | 1.77 | 56.98 | 24.54 |
| Current deferred tax assets | 1.09 | 3.00 | |||
| Fair value of financial assets | 0.04 | 0.04 | 0.04 | ||
| Short term receivables total | 14.85 | 37.01 | 38.96 | 60.42 | 29.09 |
| Cash and bank deposits | 2.80 | 50.80 | 69.14 | 164.66 | 47.98 |
| Cash and cash equivalents | 2.80 | 50.80 | 69.14 | 164.66 | 47.98 |
| Balance sheet total (assets) | 612.30 | 705.78 | 731.43 | 857.91 | 773.51 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 99.02 | 99.02 | 99.02 | 99.02 | 99.02 |
| Share premium account | 77.02 | 77.02 | 77.02 | 77.02 | 77.02 |
| Other reserves | 99.02 | ||||
| Retained earnings | 46.29 | 56.85 | 139.76 | 73.57 | 217.59 |
| Profit of the financial year | 10.56 | 82.91 | 32.82 | 144.03 | 22.35 |
| Shareholders equity total | 232.88 | 315.79 | 348.62 | 492.64 | 415.98 |
| Non-current leasing loans | 4.98 | 4.41 | 4.25 | ||
| Non-current other liabilities | 312.73 | 332.71 | 327.74 | 313.49 | 306.55 |
| Non-current deferred tax liabilities | 8.87 | 21.44 | 23.46 | 27.22 | 33.14 |
| Non-current liabilities total | 326.57 | 358.56 | 355.44 | 340.71 | 339.69 |
| Current leasing loans | 0.77 | 0.15 | 0.16 | ||
| Current trade creditors | 3.04 | 7.92 | 5.51 | 3.18 | 3.71 |
| Short-term deferred tax liabilities | 1.42 | 0.32 | |||
| Other non-interest bearing current liabilities | 43.08 | 15.88 | 15.60 | 21.02 | 13.08 |
| Accruals and deferred income | 5.95 | 6.06 | 5.79 | 0.36 | 1.05 |
| Current liabilities total | 52.84 | 31.43 | 27.36 | 24.56 | 17.84 |
| Balance sheet total (liabilities) | 612.30 | 705.78 | 731.43 | 857.91 | 773.51 |
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.