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
VILSTRUP ApS — Credit Rating and Financial Key Figures
CVR number: 35380094
Egensevej 25, 2770 Kastrup
nv@pnv.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 9 556.22 | ||||
| Purchases during the financial year | -3 820.51 | ||||
| External services | -3 210.14 | ||||
| Gross profit | 2 525.56 | 5 172.74 | 4 212.40 | 3 132.29 | 5 862.50 |
| Employee benefit expenses | -2 445.70 | -1 834.70 | -2 524.02 | -2 841.87 | -3 254.88 |
| Total depreciation | -18.00 | -14.40 | -70.55 | -99.72 | - 102.28 |
| EBIT | 61.86 | 3 323.63 | 1 617.83 | 190.69 | 2 505.35 |
| Other financial income | 151.04 | 20.53 | |||
| Other financial expenses | -54.93 | -66.10 | - 176.77 | - 114.79 | - 167.92 |
| Income from other inv. held as non-curr. assets | 0.13 | ||||
| Pre-tax profit | 6.93 | 3 257.66 | 1 441.06 | 226.94 | 2 357.95 |
| Income taxes | -5.74 | - 721.75 | - 339.78 | -59.32 | - 540.06 |
| Net earnings | 1.19 | 2 535.91 | 1 101.27 | 167.63 | 1 817.89 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 600.00 | 600.00 | 1 320.00 | 1 320.00 | 3 050.00 |
| Machinery and equipment | 72.00 | 57.60 | 284.25 | 398.88 | 409.10 |
| Tangible assets total | 672.00 | 657.60 | 1 604.25 | 1 718.88 | 3 459.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 771.75 | 6 655.67 | 6 046.19 | 4 490.78 | 6 377.62 |
| Current other receivables | 189.34 | 701.03 | 321.85 | ||
| Current deferred tax assets | 17.66 | ||||
| Short term receivables total | 1 789.42 | 6 655.67 | 6 235.53 | 5 191.81 | 6 699.47 |
| Other current investments | 495.06 | 492.81 | 489.44 | 514.71 | 534.91 |
| Cash and bank deposits | 200.90 | 280.19 | 387.46 | 255.39 | 485.58 |
| Cash and cash equivalents | 695.97 | 773.00 | 876.90 | 770.10 | 1 020.49 |
| Balance sheet total (assets) | 3 157.39 | 8 086.27 | 8 716.68 | 7 680.79 | 11 179.06 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 122.00 | 135.00 | |||
| Other reserves | - 122.00 | - 135.00 | |||
| Retained earnings | 1 212.27 | 1 213.46 | 3 631.57 | 4 610.85 | 4 643.47 |
| Profit of the financial year | 1.19 | 2 535.91 | 1 101.27 | 167.63 | 1 817.89 |
| Shareholders equity total | 1 293.46 | 3 829.37 | 4 812.85 | 4 858.47 | 6 541.36 |
| Provisions | 7.15 | 7.77 | 10.51 | 13.95 | 16.76 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 324.43 | 2 589.21 | 2 679.81 | 2 271.71 | 3 777.28 |
| Current owed to participating | 80.68 | 82.57 | 3.57 | 89.33 | 76.83 |
| Short-term deferred tax liabilities | 669.10 | 1 015.65 | 269.61 | 319.72 | |
| Other non-interest bearing current liabilities | 451.66 | 908.26 | 194.30 | 177.71 | 447.11 |
| Current liabilities total | 1 856.77 | 4 249.13 | 3 893.33 | 2 808.36 | 4 620.94 |
| Balance sheet total (liabilities) | 3 157.39 | 8 086.27 | 8 716.68 | 7 680.79 | 11 179.06 |
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.