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
EM BILSYN ApS — Credit Rating and Financial Key Figures
CVR number: 36038454
Diskovej 12, 7100 Vejle
vejle@holgersenbilsyn.dk
tel: 22599455
www.holgersenbilsyn.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 126.25 | 2 719.06 | 2 548.89 | 4 630.61 | 3 290.29 |
| Employee benefit expenses | -1 110.17 | -1 867.95 | -2 545.11 | -3 339.94 | -2 721.24 |
| Other operating expenses | -6.50 | ||||
| Total depreciation | -37.79 | -63.77 | -66.65 | - 133.56 | -87.57 |
| EBIT | -21.71 | 780.84 | -62.87 | 1 157.11 | 481.48 |
| Other financial income | 1.26 | 0.60 | 3.93 | 8.32 | |
| Other financial expenses | -18.45 | -6.83 | -14.09 | -7.62 | -12.24 |
| Pre-tax profit | -40.16 | 775.28 | -76.37 | 1 153.43 | 477.56 |
| Income taxes | 1.48 | - 178.28 | -2.76 | - 270.45 | - 115.48 |
| Net earnings | -38.68 | 597.00 | -79.13 | 882.98 | 362.07 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 144.34 | 105.02 | 65.70 | 196.78 | 151.37 |
| Machinery and equipment | 49.94 | 265.74 | 79.08 | 109.77 | 101.39 |
| Tangible assets total | 194.28 | 370.76 | 144.78 | 306.54 | 252.75 |
| Investments total | 85.00 | 85.00 | 85.00 | 142.00 | 142.00 |
| Long term receivables total | |||||
| Finished products/goods | 172.45 | 853.66 | 1 073.75 | 949.17 | 1 260.37 |
| Inventories total | 172.45 | 853.66 | 1 073.75 | 949.17 | 1 260.37 |
| Current trade debtors | 269.25 | 594.58 | 320.50 | 524.21 | 0.32 |
| Current amounts owed by group member comp. | 12.01 | 14.04 | |||
| Prepayments and accrued income | 77.06 | 51.56 | 32.81 | 14.06 | |
| Current other receivables | 105.55 | 60.45 | |||
| Short term receivables total | 451.86 | 658.15 | 367.36 | 538.28 | 60.78 |
| Cash and bank deposits | 22.45 | 28.25 | 37.27 | 282.95 | 25.77 |
| Cash and cash equivalents | 22.45 | 28.25 | 37.27 | 282.95 | 25.77 |
| Balance sheet total (assets) | 926.04 | 1 995.83 | 1 708.15 | 2 218.94 | 1 741.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | 625.00 | |||
| Other reserves | - 250.00 | - 625.00 | |||
| Retained earnings | 78.53 | 39.85 | 636.85 | 307.72 | 565.70 |
| Profit of the financial year | -38.68 | 597.00 | -79.13 | 882.98 | 362.07 |
| Shareholders equity total | 89.85 | 686.85 | 607.72 | 1 240.70 | 977.77 |
| Provisions | 8.53 | 34.83 | 30.36 | 19.31 | 11.61 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 43.34 | 255.74 | 192.99 | 401.82 | |
| Current trade creditors | 339.15 | 326.45 | 139.67 | 169.57 | 48.18 |
| Current owed to participating | 3.70 | ||||
| Current owed to group member | 40.24 | 10.31 | |||
| Short-term deferred tax liabilities | 151.98 | 7.24 | 81.50 | 123.18 | |
| Other non-interest bearing current liabilities | 441.46 | 539.98 | 730.17 | 667.63 | 168.79 |
| Current liabilities total | 827.66 | 1 274.14 | 1 070.07 | 958.93 | 752.28 |
| Balance sheet total (liabilities) | 926.04 | 1 995.83 | 1 708.15 | 2 218.94 | 1 741.66 |
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.