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
STORY HOUSE EGMONT A/S — Credit Rating and Financial Key Figures
CVR number: 83131128
Strødamvej 46, 2100 København Ø
tel: 70257510
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 394.89 | 373.63 | 332.47 | 323.78 | 298.85 |
| Other operating income | 13.96 | 23.53 | |||
| Purchases during the financial year | - 126.52 | - 118.47 | |||
| External services | -97.27 | - 100.21 | |||
| Gross profit | 140.34 | 117.15 | 112.24 | 113.95 | 103.70 |
| Employee benefit expenses | -79.10 | -74.08 | |||
| Other operating expenses | -2.84 | -3.68 | |||
| Total depreciation | -0.77 | -0.56 | |||
| EBIT | 13.14 | 5.89 | 15.53 | 31.24 | 25.38 |
| Other financial income | 3.47 | 3.17 | |||
| Other financial expenses | -1.01 | -1.14 | |||
| Net income from associates (fin.) | 11.56 | 12.15 | |||
| Pre-tax profit | 16.43 | 24.83 | 16.38 | 45.26 | 39.56 |
| Income taxes | -9.27 | -7.55 | |||
| Net earnings | 16.43 | 24.83 | 16.38 | 35.99 | 32.02 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 0.56 | ||||
| Tangible assets total | 0.56 | ||||
| Holdings in group member companies | 76.08 | 77.97 | |||
| Other shares and similar rights of ownership | 4.26 | 2.17 | |||
| Investments total | 177.27 | 194.80 | 211.61 | 85.71 | 85.67 |
| Non-current other receivables | 45.47 | 53.27 | |||
| Long term receivables total | 45.47 | 53.27 | |||
| Semifinished products | 6.26 | 5.26 | |||
| Finished products/goods | 0.37 | 0.78 | |||
| Inventories total | 6.62 | 6.04 | |||
| Current trade debtors | 42.12 | 39.00 | |||
| Current amounts owed by group member comp. | 59.13 | 95.02 | |||
| Current other receivables | 7.78 | 12.25 | |||
| Current deferred tax assets | 1.03 | 0.74 | |||
| Short term receivables total | 110.06 | 147.00 | |||
| Balance sheet total (assets) | 177.27 | 194.80 | 211.61 | 248.42 | 291.98 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 74.80 | 99.63 | 116.01 | 57.83 | 57.83 |
| Retained earnings | -16.43 | -24.83 | -16.38 | 58.18 | 94.17 |
| Profit of the financial year | 16.43 | 24.83 | 16.38 | 35.99 | 32.02 |
| Shareholders equity total | 74.80 | 99.63 | 116.01 | 152.00 | 184.01 |
| Provisions | 0.39 | 0.39 | |||
| Non-current liabilities total | |||||
| Advances received | 34.90 | 35.38 | |||
| Current trade creditors | 11.57 | 16.85 | |||
| Current owed to participating | 0.75 | 1.10 | |||
| Current owed to group member | 10.39 | 27.68 | |||
| Short-term deferred tax liabilities | 8.96 | 6.15 | |||
| Other non-interest bearing current liabilities | 29.45 | 20.42 | |||
| Current liabilities total | 96.03 | 107.58 | |||
| Balance sheet total (liabilities) | 74.80 | 99.63 | 116.01 | 248.42 | 291.98 |
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.