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
EPINION P/S — Credit Rating and Financial Key Figures
CVR number: 25638670
Ryesgade 3 F, 2200 København N
tel: 87345749
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 104.52 | 104.65 | 111.25 | 113.18 | 121.94 |
| Other operating income | 3.81 | 4.18 | |||
| Purchases during the financial year | -33.94 | -31.70 | |||
| External services | -14.71 | -16.08 | |||
| Gross profit | 57.66 | 56.49 | 62.63 | 68.33 | 78.34 |
| Employee benefit expenses | -61.57 | -66.67 | |||
| Total depreciation | -0.17 | -0.45 | |||
| EBIT | 6.62 | 6.19 | 6.48 | 6.60 | 11.22 |
| Other financial income | 1.73 | 0.27 | |||
| Other financial expenses | -1.71 | -0.58 | |||
| Pre-tax profit | 7.15 | 5.07 | 6.36 | 6.62 | 10.90 |
| Net earnings | 7.15 | 5.07 | 6.36 | 6.62 | 10.90 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 0.29 | 0.18 | |||
| Intangible assets total | 0.29 | 0.18 | |||
| Machinery and equipment | 0.91 | 0.57 | |||
| Tangible assets total | 0.91 | 0.57 | |||
| Investments total | 55.65 | 54.40 | 46.13 | 1.39 | 1.39 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 16.85 | 23.31 | |||
| Current amounts owed by group member comp. | 4.00 | 4.27 | |||
| Prepayments and accrued income | 0.79 | 1.15 | |||
| Current other receivables | 2.79 | 4.79 | |||
| Short term receivables total | 24.42 | 33.53 | |||
| Cash and bank deposits | 19.55 | 18.03 | |||
| Cash and cash equivalents | 19.55 | 18.03 | |||
| Balance sheet total (assets) | 55.65 | 54.40 | 46.13 | 46.56 | 53.69 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 16.15 | 21.21 | 16.44 | 1.27 | 1.27 |
| Shares repurchased | 8.00 | 9.00 | |||
| Retained earnings | -7.15 | -5.07 | -6.36 | 4.47 | 2.09 |
| Profit of the financial year | 7.15 | 5.07 | 6.36 | 6.62 | 10.90 |
| Shareholders equity total | 16.15 | 21.21 | 16.44 | 20.36 | 23.26 |
| Non-current other liabilities | 0.45 | 0.45 | |||
| Non-current deferred tax liabilities | 5.09 | 5.31 | |||
| Non-current liabilities total | 5.54 | 5.76 | |||
| Advances received | 6.74 | 7.53 | |||
| Current trade creditors | 3.93 | 6.58 | |||
| Current owed to group member | 1.33 | 1.44 | |||
| Other non-interest bearing current liabilities | 8.65 | 9.12 | |||
| Current liabilities total | 20.66 | 24.68 | |||
| Balance sheet total (liabilities) | 16.15 | 21.21 | 16.44 | 46.56 | 53.69 |
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.