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
FORLAGET ELYSION ApS — Credit Rating and Financial Key Figures
CVR number: 87253414
Marcus Alle 26, 6000 Kolding
elysion@elysion.dk
tel: 59560082
www.elysion.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 904.40 | 2 479.70 | 1 931.11 | 1 149.42 | 1 214.81 |
| Employee benefit expenses | - 873.36 | -1 160.76 | -1 090.23 | - 972.06 | -1 062.09 |
| EBIT | 1 031.05 | 1 318.95 | 840.87 | 177.36 | 152.72 |
| Other financial income | 48.81 | 72.78 | 0.04 | 1.10 | 0.28 |
| Other financial expenses | -5.57 | -0.37 | -3.61 | -15.53 | -2.47 |
| Pre-tax profit | 1 074.28 | 1 391.36 | 837.30 | 162.92 | 150.53 |
| Income taxes | - 237.12 | - 306.09 | - 180.75 | -36.20 | -33.50 |
| Net earnings | 837.17 | 1 085.27 | 656.55 | 126.72 | 117.03 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Tangible assets total | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 949.18 | 925.29 | 1 252.71 | 1 166.04 | 981.85 |
| Inventories total | 949.18 | 925.29 | 1 252.71 | 1 166.04 | 981.85 |
| Current trade debtors | 445.01 | 290.38 | 398.06 | 365.12 | 437.57 |
| Current amounts owed by group member comp. | 1 290.10 | 1 781.25 | 2.54 | 101.31 | |
| Current other receivables | 20.71 | 14.90 | 47.75 | 146.70 | |
| Short term receivables total | 1 755.82 | 2 086.53 | 400.61 | 412.87 | 685.58 |
| Cash and bank deposits | 12.78 | 22.40 | 25.68 | 72.56 | 157.44 |
| Cash and cash equivalents | 12.78 | 22.40 | 25.68 | 72.56 | 157.44 |
| Balance sheet total (assets) | 2 735.78 | 3 052.23 | 1 696.99 | 1 669.47 | 1 842.87 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 900.00 | 1 700.00 | 300.00 | ||
| Retained earnings | - 205.03 | -1 067.86 | 17.41 | 673.95 | 500.67 |
| Profit of the financial year | 837.17 | 1 085.27 | 656.55 | 126.72 | 117.03 |
| Shareholders equity total | 1 732.14 | 1 917.41 | 873.96 | 1 000.67 | 1 117.70 |
| Provisions | 3.96 | 3.96 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 257.72 | 264.67 | 252.73 | 305.11 | 332.37 |
| Current owed to group member | 32.73 | 27.32 | |||
| Short-term deferred tax liabilities | 256.63 | 306.09 | 184.71 | 36.21 | 33.50 |
| Other non-interest bearing current liabilities | 485.33 | 560.10 | 352.86 | 300.17 | 359.29 |
| Current liabilities total | 999.68 | 1 130.86 | 823.04 | 668.80 | 725.17 |
| Balance sheet total (liabilities) | 2 735.78 | 3 052.23 | 1 696.99 | 1 669.47 | 1 842.87 |
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.