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
EM-EL ApS — Credit Rating and Financial Key Figures
CVR number: 38777726
Kirkebakken 34, 2605 Brøndby
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 983.76 | 1 478.82 | 1 384.93 | 1 500.47 | 1 971.51 |
| Wages and salaries | - 678.87 | ||||
| Social security expenses | -91.67 | ||||
| Employee benefit expenses | - 663.19 | - 412.02 | - 993.89 | - 620.74 | |
| Total depreciation | -60.72 | -60.83 | -60.83 | -60.83 | -62.00 |
| EBIT | 1 259.85 | 1 005.97 | 553.56 | 445.74 | 1 288.77 |
| Other financial expenses | -18.09 | -21.90 | -3.52 | -0.30 | -0.00 |
| Pre-tax profit | 1 241.76 | 984.07 | 550.04 | 445.44 | 1 288.76 |
| Income taxes | - 176.17 | - 216.49 | - 121.00 | -98.00 | - 289.55 |
| Net earnings | 1 065.59 | 767.57 | 429.04 | 347.44 | 999.22 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 142.50 | 199.66 | 138.83 | 34.34 | |
| Machinery and equipment | 27.66 | ||||
| Tangible assets total | 142.50 | 199.66 | 138.83 | 62.00 | |
| Investments total | |||||
| Non-curr. owed by group member comp. | 3 642.98 | 3 415.69 | |||
| Long term receivables total | 3 642.98 | 3 415.69 | |||
| Inventories total | |||||
| Current trade debtors | 507.00 | 36.13 | |||
| Current amounts owed by group member comp. | 3 580.92 | 3 580.92 | |||
| Prepayments and accrued income | 34.00 | ||||
| Current other receivables | 33.61 | 10.82 | 10.82 | 34.00 | 34.00 |
| Current deferred tax assets | 51.98 | ||||
| Short term receivables total | 540.61 | 3 591.73 | 3 677.71 | 70.13 | 34.00 |
| Cash and bank deposits | 2 117.85 | 934.72 | 964.98 | 1 048.96 | 1 653.47 |
| Cash and cash equivalents | 2 117.85 | 934.72 | 964.98 | 1 048.96 | 1 653.47 |
| Balance sheet total (assets) | 2 800.95 | 4 726.11 | 4 781.52 | 4 824.07 | 5 103.16 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 767.57 | 429.04 | 4 000.00 | |
| Retained earnings | 736.01 | 921.03 | 2 140.15 | 2 998.22 | - 654.34 |
| Profit of the financial year | 1 065.59 | 767.57 | 429.04 | 347.44 | 999.22 |
| Shareholders equity total | 1 964.61 | 2 506.18 | 3 048.22 | 3 395.66 | 4 394.88 |
| Non-current owed to group member | 113.00 | ||||
| Non-current deferred tax liabilities | 98.00 | 283.84 | |||
| Non-current liabilities total | 113.00 | 98.00 | 283.84 | ||
| Current trade creditors | 14.00 | 14.30 | 117.54 | 19.38 | |
| Current owed to participating | 20.04 | 1 643.08 | 1 012.57 | 960.59 | 12.57 |
| Short-term deferred tax liabilities | 468.73 | 230.94 | 351.50 | 115.30 | 98.00 |
| Other non-interest bearing current liabilities | 333.58 | 218.63 | 251.70 | 235.16 | 313.88 |
| Current liabilities total | 836.34 | 2 106.93 | 1 733.31 | 1 330.42 | 424.44 |
| Balance sheet total (liabilities) | 2 800.95 | 4 726.11 | 4 781.52 | 4 824.07 | 5 103.16 |
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.