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
WSA A/S — Credit Rating and Financial Key Figures
CVR number: 40296638
Nymøllevej 6, 3540 Lynge
Income statement (mEUR)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 053.20 | 2 351.00 | 2 465.00 | 2 637.00 | 2 579.00 |
| Other operating income | 5.40 | 4.00 | 3.00 | ||
| Costs of manufacturing | - 850.80 | - 975.00 | -1 025.00 | -1 141.00 | - 960.00 |
| Gross profit | 1 202.40 | 1 376.00 | 1 440.00 | 1 496.00 | 1 619.00 |
| Costs of marketing | - 997.00 | -1 128.00 | -1 150.00 | -2 298.00 | -1 149.00 |
| Other operating expenses | - 102.40 | - 149.00 | - 114.00 | - 185.00 | - 184.00 |
| Net income from associates | 0.20 | ||||
| EBIT | 108.60 | 99.00 | 180.00 | - 984.00 | 286.00 |
| Other financial income | 26.40 | 78.00 | 18.00 | ||
| Interest income | 5.70 | 8.00 | 99.00 | 51.00 | 43.00 |
| Other financial expenses | - 146.00 | -24.00 | |||
| Interest expenses | - 222.10 | - 234.00 | - 333.00 | - 464.00 | - 309.00 |
| Pre-tax profit | -81.40 | - 273.00 | 24.00 | -1 421.00 | 38.00 |
| Income taxes | -0.50 | 3.00 | -29.00 | 249.00 | -34.00 |
| Net earnings | -81.90 | - 270.00 | -5.00 | -1 172.00 | 4.00 |
Assets (mEUR)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 1 866.80 | 1 802.00 | 1 414.00 | 145.00 | 156.00 |
| Goodwill | 3 559.30 | 3 623.00 | 3 607.00 | 3 586.00 | 3 572.00 |
| Intangible assets total | 5 426.10 | 5 425.00 | 5 021.00 | 3 731.00 | 3 728.00 |
| Other tangible assets | 145.40 | 166.00 | 182.00 | 177.00 | 164.00 |
| Tangible assets total | 145.40 | 166.00 | 182.00 | 177.00 | 164.00 |
| Participating interests | 4.20 | 4.00 | 5.00 | 6.00 | 5.00 |
| Other non-current investments | 223.40 | 320.00 | 244.00 | 240.00 | 225.00 |
| Investments total | 227.60 | 324.00 | 249.00 | 246.00 | 230.00 |
| Non-current loans receivable | 54.00 | 50.00 | 57.00 | 57.00 | 58.00 |
| Non-current other receivables | 3.00 | 3.00 | 1.00 | ||
| Deferred tax assets | 80.10 | 48.00 | 103.00 | 100.00 | 110.00 |
| Long term receivables total | 134.10 | 98.00 | 163.00 | 160.00 | 169.00 |
| Inventories total | 168.40 | 198.00 | 206.00 | 223.00 | 216.00 |
| Current trade debtors | 288.20 | 305.00 | 301.00 | 316.00 | 326.00 |
| Current loans receivable | 17.20 | 20.00 | 16.00 | 16.00 | 13.00 |
| Current other receivables | 82.00 | 78.00 | 86.00 | 75.00 | 86.00 |
| Current deferred tax assets | 34.40 | 41.00 | 15.00 | 12.00 | 18.00 |
| Fair value of financial assets | 61.00 | 9.00 | 29.00 | ||
| Short term receivables total | 421.80 | 444.00 | 479.00 | 428.00 | 472.00 |
| Cash and bank deposits | 144.50 | 124.00 | 114.00 | 96.00 | 101.00 |
| Cash and cash equivalents | 144.50 | 124.00 | 114.00 | 96.00 | 101.00 |
| Balance sheet total (assets) | 6 667.90 | 6 779.00 | 6 414.00 | 5 061.00 | 5 080.00 |
Equity and liabilities (mEUR)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 111.00 | 126.00 |
| Other reserves | 2 029.00 | 2 182.00 | 2 206.00 | 2 657.00 | 3 203.00 |
| Retained earnings | - 403.30 | - 474.00 | - 996.00 | -1 008.00 | -2 184.00 |
| Profit of the financial year | -81.90 | - 270.00 | -5.00 | -1 172.00 | 4.00 |
| Minority interest (BS) | 57.40 | 55.00 | 42.00 | 28.00 | 25.00 |
| Shareholders equity total | 1 701.20 | 1 593.00 | 1 347.00 | 616.00 | 1 174.00 |
| Non-current loans from credit institutions | 3 523.90 | 3 824.00 | 3 668.00 | 3 316.00 | 2 822.00 |
| Non-current leasing loans | 182.50 | 174.00 | 173.00 | 181.00 | 168.00 |
| Non-current pension loans | 17.10 | 16.00 | 15.00 | 17.00 | 19.00 |
| Provisions | 29.60 | 28.00 | 72.00 | 50.00 | 40.00 |
| Non-current other liabilities | 128.70 | 94.00 | 49.00 | 82.00 | 106.00 |
| Non-current deferred tax liabilities | 369.00 | 340.00 | 312.00 | 6.00 | 5.00 |
| Non-current liabilities total | 4 250.80 | 4 476.00 | 4 289.00 | 3 652.00 | 3 160.00 |
| Current loans from credit institutions | 124.70 | 46.00 | 112.00 | 88.00 | 86.00 |
| Current leasing loans | 40.70 | 44.00 | 43.00 | 45.00 | 44.00 |
| Current trade creditors | 231.70 | 219.00 | 252.00 | 223.00 | 232.00 |
| Short-term deferred tax liabilities | 28.60 | 33.00 | 25.00 | 28.00 | 47.00 |
| Other non-interest bearing current liabilities | 230.10 | 290.00 | 190.00 | 340.00 | 272.00 |
| Current provisions | 60.10 | 78.00 | 156.00 | 69.00 | 65.00 |
| Current liabilities total | 715.90 | 710.00 | 778.00 | 793.00 | 746.00 |
| Balance sheet total (liabilities) | 6 667.90 | 6 779.00 | 6 414.00 | 5 061.00 | 5 080.00 |
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.