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
X-MEDIUM ApS — Credit Rating and Financial Key Figures
CVR number: 27972667
Nørregade 33, 1165 København K
einer.hartelius@x-medium.dk
tel: 27224916
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 230.38 | 1 055.19 | 750.16 | 1 399.34 | 1 163.42 |
| Employee benefit expenses | - 944.34 | -1 015.33 | - 962.75 | -1 271.10 | -1 246.52 |
| Total depreciation | -72.00 | -72.00 | -72.00 | ||
| EBIT | 214.05 | -32.14 | - 284.58 | 128.24 | -83.10 |
| Other financial income | 2.77 | ||||
| Other financial expenses | -1.64 | -3.19 | -2.40 | -4.21 | -3.25 |
| Pre-tax profit | 212.40 | -35.33 | - 284.21 | 124.03 | -86.35 |
| Income taxes | -46.74 | 7.78 | 62.25 | -27.94 | 19.26 |
| Net earnings | 165.66 | -27.56 | - 221.96 | 96.10 | -67.09 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 144.00 | 72.00 | |||
| Tangible assets total | 144.00 | 72.00 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 25.00 | ||||
| Current amounts owed by group member comp. | 175.47 | 471.65 | 153.60 | 422.12 | 302.47 |
| Current other receivables | 8.46 | ||||
| Current deferred tax assets | 1.73 | 9.51 | 71.47 | 19.26 | |
| Short term receivables total | 185.66 | 481.15 | 225.07 | 422.12 | 346.73 |
| Cash and bank deposits | 450.09 | 70.00 | 151.59 | 77.96 | 123.01 |
| Cash and cash equivalents | 450.09 | 70.00 | 151.59 | 77.96 | 123.01 |
| Balance sheet total (assets) | 779.76 | 623.16 | 376.67 | 500.08 | 469.74 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 108.23 | 273.89 | 246.34 | 24.38 | 120.47 |
| Profit of the financial year | 165.66 | -27.56 | - 221.96 | 96.10 | -67.09 |
| Shareholders equity total | 398.89 | 371.34 | 149.38 | 245.47 | 178.38 |
| Non-current liabilities total | |||||
| Current bonds | 227.29 | 245.46 | 291.36 | ||
| Short-term deferred tax liabilities | 51.44 | 9.14 | |||
| Other non-interest bearing current liabilities | 329.42 | 251.82 | |||
| Current liabilities total | 380.86 | 251.82 | 227.29 | 254.60 | 291.36 |
| Balance sheet total (liabilities) | 779.76 | 623.16 | 376.67 | 500.08 | 469.74 |
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.