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
EKTOS A/S — Credit Rating and Financial Key Figures
CVR number: 30564901
Asmildklostervej 11, 8800 Viborg
jho@ektos.net
tel: 70701499
www.ektos.net
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 348.26 | 5 630.20 | 4 115.66 | 6 157.14 | - 526.21 |
| Employee benefit expenses | -2 583.93 | -3 110.24 | -4 196.04 | -6 970.94 | -1 054.40 |
| Other operating expenses | -33.54 | ||||
| Total depreciation | -95.40 | -97.70 | -70.79 | -32.95 | -8.93 |
| EBIT | 1 668.92 | 2 422.26 | - 184.71 | - 846.75 | -1 589.54 |
| Other financial income | 3.75 | 1.04 | -0.18 | 4.65 | 87.44 |
| Other financial expenses | -97.74 | - 183.39 | - 233.06 | -88.80 | - 253.41 |
| Reduction non-current investment assets | - 521.00 | - 594.93 | |||
| Net income from associates (fin.) | -1 858.49 | 2 700.33 | 5 722.22 | 4 784.41 | 10 460.52 |
| Pre-tax profit | - 804.55 | 4 345.31 | 5 304.27 | 3 853.51 | 8 705.01 |
| Income taxes | - 217.95 | - 630.95 | 67.00 | 224.96 | 369.16 |
| Net earnings | -1 022.50 | 3 714.36 | 5 371.27 | 4 078.48 | 9 074.16 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 35.36 | 21.20 | 13.31 | 8.93 | |
| Machinery and equipment | 304.44 | 272.84 | 35.78 | 7.21 | |
| Tangible assets total | 339.80 | 294.04 | 49.09 | 16.14 | |
| Holdings in group member companies | 3 658.78 | 8 620.06 | 11 290.17 | 13 026.83 | 33 023.74 |
| Investments total | 3 658.78 | 8 620.06 | 11 308.83 | 13 054.98 | 33 023.74 |
| Non-curr. owed by group member comp. | 729.36 | ||||
| Non-current loans receivable | 1 115.93 | ||||
| Long term receivables total | 1 115.93 | 729.36 | |||
| Raw materials and consumables | 920.00 | 771.26 | 771.26 | ||
| Advance payments | 339.16 | ||||
| Inventories total | 920.00 | 1 110.42 | 771.26 | ||
| Current trade debtors | 4 609.80 | 5 078.76 | 3 120.26 | 2 368.45 | 77.86 |
| Current amounts owed by group member comp. | 1 529.08 | 3 595.16 | 2 610.87 | 3 192.75 | 2 088.45 |
| Prepayments and accrued income | 415.65 | 163.59 | 119.30 | 206.12 | 213.24 |
| Current other receivables | 739.48 | 220.78 | 706.02 | 644.41 | 121.38 |
| Current deferred tax assets | 38.00 | 469.30 | 1 063.13 | ||
| Short term receivables total | 7 294.02 | 9 058.28 | 6 594.45 | 6 881.03 | 3 564.05 |
| Cash and bank deposits | 632.79 | 1 020.30 | 55.30 | 148.15 | 438.27 |
| Cash and cash equivalents | 632.79 | 1 020.30 | 55.30 | 148.15 | 438.27 |
| Balance sheet total (assets) | 13 961.32 | 20 103.10 | 18 778.92 | 20 100.31 | 37 755.43 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 547.00 | 547.00 | 547.00 | 547.00 | 547.00 |
| Shares repurchased | 1 500.00 | 100.00 | 3 975.00 | 1 800.00 | |
| Other reserves | 940.87 | 3 455.07 | 2 651.73 | 13 359.90 | |
| Retained earnings | 7 012.81 | 2 617.99 | 3 510.12 | 2 577.99 | -4 724.40 |
| Profit of the financial year | -1 022.50 | 3 714.36 | 5 371.27 | 4 078.48 | 9 074.16 |
| Shareholders equity total | 6 537.30 | 9 320.22 | 12 983.47 | 13 830.19 | 20 056.67 |
| Provisions | 12.84 | 252.00 | 185.00 | 98.00 | 41.00 |
| Non-current loans from credit institutions | 118.46 | 33.23 | |||
| Non-current other liabilities | 167.77 | ||||
| Non-current deferred tax liabilities | 173.22 | 179.28 | 184.84 | 8 591.68 | |
| Non-current liabilities total | 286.22 | 206.44 | 179.28 | 184.84 | 8 591.68 |
| Current loans from credit institutions | 1 142.60 | 919.50 | 520.30 | 702.01 | 1 227.44 |
| Advances received | 339.16 | 14.74 | 223.52 | ||
| Current trade creditors | 219.36 | 519.02 | 253.50 | 853.19 | 198.76 |
| Current owed to participating | 1 164.17 | ||||
| Current owed to group member | 279.71 | 5 700.36 | 3 109.32 | 744.31 | 6 824.93 |
| Short-term deferred tax liabilities | 205.11 | 387.79 | 283.33 | 708.97 | |
| Other non-interest bearing current liabilities | 5 278.17 | 2 458.58 | 1 533.32 | 2 016.75 | 105.98 |
| Current liabilities total | 7 124.95 | 10 324.43 | 5 431.18 | 5 987.28 | 9 066.08 |
| Balance sheet total (liabilities) | 13 961.32 | 20 103.10 | 18 778.92 | 20 100.31 | 37 755.43 |
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.