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
Epaper Medier ApS — Credit Rating and Financial Key Figures
CVR number: 41232471
Højmarken 3, Kragelund 8723 Løsning
hk@epaper.dk
tel: 78792930
www.epaper.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 447.72 | 385.83 | 332.92 | 387.37 | 346.91 |
| Employee benefit expenses | -15.95 | - 112.62 | - 236.13 | - 237.09 | |
| Other operating expenses | - 104.89 | ||||
| Total depreciation | -75.00 | -81.11 | -75.00 | -75.00 | -75.00 |
| EBIT | 372.72 | 288.77 | 40.41 | 76.24 | 34.82 |
| Other financial income | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other financial expenses | -2.44 | -14.40 | -17.90 | -11.62 | -13.19 |
| Pre-tax profit | 370.28 | 274.37 | 22.51 | 64.62 | 21.63 |
| Income taxes | -81.81 | -60.64 | -5.49 | -14.22 | -7.07 |
| Net earnings | 288.48 | 213.74 | 17.02 | 50.40 | 14.56 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 612.50 | 537.50 | 462.50 | 387.50 | 312.50 |
| Intangible assets total | 612.50 | 537.50 | 462.50 | 387.50 | 312.50 |
| Machinery and equipment | 303.89 | ||||
| Tangible assets total | 303.89 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 16.81 | 7.47 | 8.47 | 17.59 | |
| Prepayments and accrued income | 1.03 | ||||
| Current other receivables | -0.00 | ||||
| Current deferred tax assets | 0.88 | 5.85 | |||
| Short term receivables total | 17.84 | 8.35 | 14.32 | 17.59 | |
| Cash and bank deposits | 92.08 | 31.30 | 212.67 | 308.18 | 266.18 |
| Cash and cash equivalents | 92.08 | 31.30 | 212.67 | 308.18 | 266.18 |
| Balance sheet total (assets) | 704.58 | 890.52 | 683.51 | 710.00 | 596.27 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 200.00 | 150.00 | ||
| Retained earnings | -99.51 | -11.04 | 202.70 | 69.72 | 120.12 |
| Profit of the financial year | 288.48 | 213.74 | 17.02 | 50.40 | 14.56 |
| Shareholders equity total | 428.96 | 442.70 | 259.72 | 310.12 | 174.68 |
| Provisions | 16.89 | 39.67 | 31.04 | 38.11 | 45.18 |
| Non-current deferred tax liabilities | 74.73 | 11.86 | |||
| Non-current liabilities total | 74.73 | 11.86 | |||
| Advances received | 3.73 | 3.73 | 5.96 | 13.42 | |
| Current trade creditors | 7.60 | 7.50 | 7.50 | ||
| Current owed to participating | 24.00 | 132.52 | 24.00 | ||
| Current owed to group member | 115.13 | 202.14 | 288.09 | 293.53 | 328.60 |
| Other non-interest bearing current liabilities | 33.53 | 50.40 | 67.21 | 54.82 | 47.80 |
| Current liabilities total | 183.99 | 396.29 | 392.76 | 361.78 | 376.41 |
| Balance sheet total (liabilities) | 704.58 | 890.52 | 683.51 | 710.00 | 596.27 |
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.