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
EIGHTY-SEVEN ApS — Credit Rating and Financial Key Figures
CVR number: 41932902
Dannebrogsgade 5, 1660 København V
contact@ellisrosch.com
tel: 88138184
https://ellisrosch.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 809.76 | -1 331.07 | - 119.49 | 289.17 | 1 738.01 |
| Employee benefit expenses | -3 290.38 | -1 208.04 | -1 007.86 | - 492.52 | - 935.84 |
| Other operating expenses | -14.00 | ||||
| Total depreciation | - 517.37 | -1 117.17 | -3 964.70 | - 120.98 | -23.32 |
| EBIT | -4 631.51 | -3 656.28 | -5 092.04 | - 239.78 | 778.86 |
| Other financial income | 18.61 | 101.39 | 35.44 | 0.19 | 0.03 |
| Other financial expenses | - 259.78 | - 392.44 | - 623.85 | - 369.74 | - 374.48 |
| Pre-tax profit | -4 872.68 | -3 947.33 | -5 680.45 | - 609.33 | 404.41 |
| Income taxes | 1 070.98 | 867.46 | 1 236.43 | -50.19 | |
| Net earnings | -3 801.70 | -3 079.86 | -4 444.02 | - 609.33 | 354.21 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 998.38 | 1 663.92 | |||
| Intangible rights | 1 660.11 | 1 388.14 | |||
| Intangible assets total | 2 658.49 | 3 052.07 | |||
| Machinery and equipment | 152.21 | 75.77 | 4.89 | ||
| Tangible assets total | 152.21 | 75.77 | 4.89 | ||
| Investments total | 36.99 | 2.89 | 110.20 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 2 200.27 | 458.01 | |||
| Finished products/goods | 2 716.26 | 2 656.08 | 1 761.63 | ||
| Advance payments | 130.11 | 474.84 | 437.86 | ||
| Inventories total | 2 846.37 | 3 130.92 | 2 199.49 | 2 200.27 | 458.01 |
| Current trade debtors | 718.26 | 88.70 | |||
| Current amounts owed by group member comp. | 18.75 | ||||
| Prepayments and accrued income | 73.03 | 1.01 | 14.32 | ||
| Current other receivables | 60.47 | 52.26 | 81.53 | 1 778.34 | |
| Current deferred tax assets | 1 631.98 | 947.46 | 595.43 | 595.43 | 545.24 |
| Short term receivables total | 2 423.27 | 1 026.68 | 648.70 | 691.28 | 2 412.28 |
| Cash and bank deposits | 0.25 | 77.99 | 0.10 | 3.06 | |
| Cash and cash equivalents | 0.25 | 77.99 | 0.10 | 3.06 | |
| Balance sheet total (assets) | 8 080.34 | 7 322.68 | 2 933.96 | 2 891.65 | 2 983.55 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.01 | 450.01 | 450.01 | 450.01 |
| Other reserves | 778.74 | 1 297.86 | |||
| Retained earnings | - 778.74 | 250.43 | -1 531.57 | -5 975.59 | - 698.12 |
| Profit of the financial year | -3 801.70 | -3 079.86 | -4 444.02 | - 609.33 | 354.21 |
| Shareholders equity total | -3 751.70 | -1 481.56 | -5 525.58 | -6 134.91 | 106.10 |
| Provisions | 667.00 | 707.19 | 25.00 | ||
| Capital loans | 5 134.58 | ||||
| Non-current loans from credit institutions | 1 321.66 | 1 490.08 | |||
| Non-current owed to group member | 4 000.00 | ||||
| Non-current deferred tax liabilities | 1 162.26 | 1 273.88 | 238.40 | ||
| Non-current liabilities total | 4 000.00 | 1 162.26 | 1 273.88 | 6 694.64 | 1 490.08 |
| Current loans from credit institutions | 3 874.19 | 2 890.28 | 3 348.16 | 781.57 | 811.23 |
| Current trade creditors | 1 718.52 | 1 472.53 | 683.06 | 757.05 | 566.93 |
| Current owed to group member | 607.40 | 538.36 | |||
| Other non-interest bearing current liabilities | 964.93 | 2 033.62 | 3 129.44 | 793.31 | 9.22 |
| Current liabilities total | 7 165.04 | 6 934.80 | 7 160.66 | 2 331.92 | 1 387.37 |
| Balance sheet total (liabilities) | 8 080.34 | 7 322.68 | 2 933.96 | 2 891.65 | 2 983.55 |
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.