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
PICOPUBLISH ApS — Credit Rating and Financial Key Figures
CVR number: 31086876
Stagehøjvej 27 E, 8600 Silkeborg
info@picopublish.com
tel: 70270504
picopublish.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 799.20 | 25 576.17 | 40 769.87 | 40 477.95 | 30 864.91 |
| Employee benefit expenses | -11 880.16 | -17 225.28 | -26 825.54 | -31 455.51 | -30 306.50 |
| Total depreciation | -7.78 | - 465.03 | - 158.70 | -56.89 | -56.89 |
| EBIT | 4 911.26 | 7 885.85 | 13 785.63 | 8 965.55 | 501.52 |
| Other financial income | 1.08 | 150.30 | 62.62 | ||
| Other financial expenses | -79.68 | -69.35 | -15.80 | -14.14 | -40.97 |
| Pre-tax profit | 4 832.66 | 7 816.50 | 13 769.83 | 9 101.70 | 523.16 |
| Income taxes | -1 073.13 | -1 735.38 | -3 038.91 | -2 016.34 | - 136.21 |
| Net earnings | 3 759.53 | 6 081.12 | 10 730.91 | 7 085.36 | 386.95 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 426.01 | 679.48 | 633.43 | ||
| Machinery and equipment | 70.04 | 117.03 | 106.19 | 95.34 | 84.50 |
| Tangible assets total | 70.04 | 117.03 | 532.20 | 774.82 | 717.93 |
| Investments total | |||||
| Non-current other receivables | 202.40 | 202.40 | |||
| Long term receivables total | 202.40 | 202.40 | |||
| Inventories total | |||||
| Current trade debtors | 2 978.53 | 6 576.39 | 7 433.05 | 6 112.59 | 3 952.32 |
| Current amounts owed by group member comp. | 490.07 | ||||
| Prepayments and accrued income | 5.53 | 2.63 | 58.70 | 299.65 | |
| Current other receivables | 3 222.75 | 317.62 | 1 777.32 | 16.88 | 22.29 |
| Current deferred tax assets | 6.56 | 33.80 | 20.01 | ||
| Short term receivables total | 6 213.37 | 7 420.52 | 9 230.38 | 6 188.16 | 4 274.26 |
| Cash and bank deposits | 4 205.59 | 9 064.66 | 16 440.01 | 12 931.81 | 2 286.31 |
| Cash and cash equivalents | 4 205.59 | 9 064.66 | 16 440.01 | 12 931.81 | 2 286.31 |
| Balance sheet total (assets) | 10 488.99 | 16 602.21 | 26 202.58 | 20 097.19 | 7 480.90 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 138.89 | 138.89 | 138.89 | 140.00 | 140.00 |
| Shares repurchased | 2 400.00 | 5 500.00 | 10 000.00 | 7 000.00 | 1 000.00 |
| Retained earnings | -1 486.57 | -3 227.04 | -7 145.92 | -3 416.12 | 2 669.24 |
| Profit of the financial year | 3 759.53 | 6 081.12 | 10 730.91 | 7 085.36 | 386.95 |
| Shareholders equity total | 4 811.85 | 8 492.97 | 13 723.88 | 10 809.24 | 4 196.19 |
| Provisions | 9.35 | 56.17 | 79.06 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 89.86 | 71.32 | 72.89 | 101.77 | |
| Current trade creditors | 189.34 | 1 482.97 | 1 308.02 | 503.70 | 819.60 |
| Current owed to group member | 1 171.88 | 72.36 | 637.75 | 555.04 | |
| Short-term deferred tax liabilities | 692.45 | 2 355.46 | 3 603.66 | 2 290.29 | 113.32 |
| Other non-interest bearing current liabilities | 3 517.12 | 3 909.95 | 7 237.10 | 5 491.79 | 1 091.44 |
| Accruals and deferred income | 97.00 | 271.00 | 186.25 | 235.35 | 524.47 |
| Current liabilities total | 5 667.80 | 8 109.24 | 12 478.70 | 9 231.77 | 3 205.65 |
| Balance sheet total (liabilities) | 10 488.99 | 16 602.21 | 26 202.58 | 20 097.19 | 7 480.90 |
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.