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
EMSPak A/S — Credit Rating and Financial Key Figures
CVR number: 38708953
Århusvej 23, Auning Mark 8963 Auning
Jan@emspak.dk
tel: 86177749
www.emspak.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 064.95 | 7 203.62 | 4 935.93 | 6 750.15 | 7 037.42 |
| Employee benefit expenses | -6 064.52 | -6 117.27 | -3 983.76 | -5 476.66 | -6 017.19 |
| Other operating expenses | -2.70 | -21.02 | |||
| Total depreciation | - 790.80 | - 782.25 | - 599.18 | - 507.27 | - 578.09 |
| EBIT | - 790.38 | 301.40 | 331.97 | 766.22 | 442.13 |
| Other financial income | 1.59 | 0.85 | 1.58 | 1.86 | 4.01 |
| Other financial expenses | -98.11 | - 133.74 | - 175.85 | - 117.61 | - 107.29 |
| Pre-tax profit | - 886.89 | 168.51 | 157.70 | 650.47 | 338.86 |
| Income taxes | 64.84 | 44.28 | -36.30 | - 146.25 | -74.88 |
| Net earnings | - 822.05 | 212.78 | 121.40 | 504.22 | 263.98 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 337.90 | 1 688.20 | 1 133.01 | 819.86 | 1 654.01 |
| Advance payments and construction in progress | 847.54 | ||||
| Tangible assets total | 2 337.90 | 1 688.20 | 1 133.01 | 1 667.40 | 1 654.01 |
| Investments total | 100.00 | 100.00 | 108.00 | 109.00 | 109.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 660.51 | 1 021.73 | 893.77 | 1 178.89 | 1 378.00 |
| Advance payments | 73.45 | 8.63 | |||
| Inventories total | 660.51 | 1 021.73 | 967.23 | 1 187.53 | 1 378.00 |
| Current trade debtors | 1 233.04 | 1 605.96 | 1 048.97 | 1 636.89 | 1 506.26 |
| Prepayments and accrued income | 51.74 | 154.05 | 55.53 | 72.80 | 103.03 |
| Current other receivables | 100.00 | 0.33 | 38.99 | 34.66 | 6.43 |
| Current deferred tax assets | 44.28 | 25.91 | 30.24 | 22.89 | |
| Short term receivables total | 1 384.79 | 1 804.62 | 1 169.39 | 1 774.59 | 1 638.62 |
| Cash and bank deposits | 2.54 | ||||
| Cash and cash equivalents | 2.54 | ||||
| Balance sheet total (assets) | 4 485.74 | 4 614.55 | 3 377.63 | 4 738.52 | 4 779.62 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 550.00 | 550.00 | 550.00 |
| Retained earnings | 17.26 | - 804.79 | - 342.01 | - 220.60 | 283.62 |
| Profit of the financial year | - 822.05 | 212.78 | 121.40 | 504.22 | 263.98 |
| Shareholders equity total | - 304.79 | -92.01 | 329.40 | 833.62 | 1 097.60 |
| Non-current leasing loans | 485.99 | 340.68 | |||
| Non-current owed to group member | 1 707.56 | 1 833.75 | 1 400.42 | 1 095.59 | 1 715.39 |
| Non-current liabilities total | 2 193.55 | 2 174.43 | 1 400.42 | 1 095.59 | 1 715.39 |
| Current loans from credit institutions | 851.71 | 981.34 | 543.00 | 1 235.35 | 565.98 |
| Current trade creditors | 620.75 | 276.89 | 183.27 | 658.86 | 397.03 |
| Current owed to participating | 306.81 | ||||
| Short-term deferred tax liabilities | 0.00 | 17.93 | 150.58 | 67.54 | |
| Other non-interest bearing current liabilities | 817.72 | 1 273.89 | 903.62 | 764.52 | 936.09 |
| Current liabilities total | 2 596.98 | 2 532.12 | 1 647.81 | 2 809.31 | 1 966.64 |
| Balance sheet total (liabilities) | 4 485.74 | 4 614.55 | 3 377.63 | 4 738.52 | 4 779.62 |
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.