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
NEW STORIES CONSULTING ApS — Credit Rating and Financial Key Figures
CVR number: 36433507
Løvstræde 8, 1152 København K
Trille@newstories.dk
tel: 30432350
www.newstories.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 425.09 | 3 274.73 | 3 640.38 | 2 491.32 | 3 019.70 |
| Employee benefit expenses | -2 128.05 | -2 418.71 | -2 222.93 | -1 699.34 | -1 830.15 |
| Total depreciation | -11.80 | -5.84 | |||
| EBIT | 1 285.24 | 850.18 | 1 417.44 | 791.98 | 1 189.54 |
| Other financial expenses | -12.38 | -8.98 | -2.28 | -15.04 | -0.75 |
| Pre-tax profit | 1 272.86 | 841.20 | 1 415.16 | 776.95 | 1 188.79 |
| Income taxes | - 305.11 | - 198.18 | - 330.29 | - 178.35 | - 265.43 |
| Net earnings | 967.75 | 643.02 | 1 084.87 | 598.59 | 923.36 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.84 | ||||
| Tangible assets total | 5.84 | ||||
| Investments total | 63.95 | 188.15 | 118.40 | 120.77 | 123.19 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 644.12 | 868.33 | 568.17 | 767.43 | 1 146.33 |
| Prepayments and accrued income | 129.52 | 184.41 | 32.61 | 17.98 | 8.76 |
| Current other receivables | 2.71 | 2.40 | 31.56 | 10.22 | |
| Current deferred tax assets | 2.04 | ||||
| Short term receivables total | 775.68 | 1 055.46 | 603.17 | 816.97 | 1 165.31 |
| Cash and bank deposits | 1 863.49 | 740.55 | 1 519.59 | 710.91 | 760.37 |
| Cash and cash equivalents | 1 863.49 | 740.55 | 1 519.59 | 710.91 | 760.37 |
| Balance sheet total (assets) | 2 708.95 | 1 984.16 | 2 241.16 | 1 648.65 | 2 048.87 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Shares repurchased | 960.00 | 660.00 | 1 000.00 | 600.00 | 1 000.00 |
| Retained earnings | - 950.51 | - 642.76 | - 999.74 | - 514.87 | - 916.28 |
| Profit of the financial year | 967.75 | 643.02 | 1 084.87 | 598.59 | 923.36 |
| Shareholders equity total | 1 028.24 | 711.26 | 1 136.13 | 734.72 | 1 058.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 39.88 | 68.64 | 27.26 | 99.48 | 124.99 |
| Short-term deferred tax liabilities | 277.50 | 150.14 | 254.29 | 91.36 | 131.43 |
| Other non-interest bearing current liabilities | 856.38 | 648.63 | 699.66 | 535.55 | 661.34 |
| Accruals and deferred income | 506.95 | 405.48 | 123.82 | 187.54 | 73.01 |
| Current liabilities total | 1 680.71 | 1 272.90 | 1 105.03 | 913.92 | 990.78 |
| Balance sheet total (liabilities) | 2 708.95 | 1 984.16 | 2 241.16 | 1 648.65 | 2 048.87 |
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.