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
XELA CONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 36558903
Hanerupvej 5, Hanerup 4420 Regstrup
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 848.73 | 935.59 | 1 150.62 | 948.44 | 2 074.83 |
| Employee benefit expenses | - 571.97 | - 649.99 | - 701.67 | - 749.05 | - 885.38 |
| Total depreciation | -14.57 | -17.85 | -12.92 | -12.92 | -12.92 |
| EBIT | 262.18 | 267.76 | 436.04 | 186.46 | 1 176.53 |
| Other financial income | 0.00 | 5.96 | 11.73 | 0.70 | |
| Other financial expenses | -31.08 | -47.18 | -43.35 | -70.51 | -82.50 |
| Pre-tax profit | 231.10 | 220.57 | 398.64 | 127.68 | 1 094.73 |
| Income taxes | -55.90 | -67.24 | -94.91 | -34.23 | - 244.53 |
| Net earnings | 175.20 | 153.34 | 303.73 | 93.45 | 850.20 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 60.92 | 43.07 | 30.15 | 17.23 | 4.31 |
| Tangible assets total | 60.92 | 43.07 | 30.15 | 17.23 | 4.31 |
| Investments total | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 221.28 | 1 243.39 | 229.03 | 237.00 | 1 620.95 |
| Current other receivables | 321.65 | 58.55 | 9.73 | 71.00 | 9.69 |
| Current deferred tax assets | 0.38 | ||||
| Short term receivables total | 543.31 | 1 301.94 | 238.76 | 308.00 | 1 630.64 |
| Cash and bank deposits | 1 289.74 | 1 467.60 | 2 141.30 | 1 876.11 | 2 154.74 |
| Cash and cash equivalents | 1 289.74 | 1 467.60 | 2 141.30 | 1 876.11 | 2 154.74 |
| Balance sheet total (assets) | 1 923.96 | 2 842.61 | 2 440.21 | 2 231.34 | 3 819.69 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 175.00 | 150.00 | |||
| Retained earnings | 131.39 | 156.59 | 309.93 | 613.65 | 707.11 |
| Profit of the financial year | 175.20 | 153.34 | 303.73 | 93.45 | 850.20 |
| Shareholders equity total | 531.59 | 509.93 | 663.66 | 757.11 | 1 607.30 |
| Provisions | 2.51 | 1.02 | 0.10 | 2.97 | |
| Non-current liabilities total | |||||
| Current trade creditors | 204.61 | 817.18 | 128.07 | 60.32 | 125.72 |
| Current owed to participating | 1.32 | 0.24 | 0.70 | 9.34 | 8.97 |
| Current owed to group member | 875.67 | 1 021.91 | 1 165.31 | 1 184.60 | 1 317.80 |
| Short-term deferred tax liabilities | 54.51 | 64.35 | 96.40 | 35.15 | 241.67 |
| Other non-interest bearing current liabilities | 256.26 | 426.49 | 385.06 | 184.72 | 515.26 |
| Current liabilities total | 1 392.38 | 2 330.17 | 1 775.53 | 1 474.13 | 2 209.41 |
| Balance sheet total (liabilities) | 1 923.96 | 2 842.61 | 2 440.21 | 2 231.34 | 3 819.69 |
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.