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
S MEDIA ApS — Credit Rating and Financial Key Figures
CVR number: 21706981
Anemonevej 19, 3450 Allerød
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -11.74 | -13.38 | -12.02 | -1.40 | -5.89 |
| EBIT | -11.74 | -13.38 | -12.02 | -1.40 | -5.89 |
| Other financial expenses | -0.71 | -1.33 | -0.58 | -0.34 | -6.60 |
| Net income from associates (fin.) | 263.46 | 113.02 | 200.33 | 6.13 | 770.83 |
| Pre-tax profit | 251.01 | 98.31 | 187.72 | 4.39 | 758.34 |
| Income taxes | 22.23 | 18.37 | 1.21 | -3.40 | 2.40 |
| Net earnings | 273.24 | 116.68 | 188.94 | 0.99 | 760.74 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 119.47 | 173.50 | 268.85 | 176.51 | 1 461.42 |
| Participating interests | 313.81 | 372.80 | 477.78 | 576.26 | 368.39 |
| Investments total | 433.28 | 546.30 | 746.63 | 752.77 | 1 829.81 |
| Non-current other receivables | 254.19 | 254.19 | |||
| Long term receivables total | 254.19 | 254.19 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 4.31 | 4.31 | 42.61 | ||
| Current deferred tax assets | 38.30 | 59.84 | 36.27 | 14.71 | 124.37 |
| Short term receivables total | 42.61 | 64.16 | 78.88 | 14.71 | 124.37 |
| Cash and bank deposits | 151.42 | 136.71 | 124.66 | 0.69 | 4.78 |
| Cash and cash equivalents | 151.42 | 136.71 | 124.66 | 0.69 | 4.78 |
| Balance sheet total (assets) | 627.31 | 747.16 | 950.17 | 1 022.36 | 2 213.16 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 202.03 | 315.05 | 515.38 | 521.52 | 1 292.35 |
| Retained earnings | -2.42 | 157.81 | 74.15 | 256.96 | - 512.88 |
| Profit of the financial year | 273.24 | 116.68 | 188.94 | 0.99 | 760.74 |
| Shareholders equity total | 597.86 | 714.54 | 903.47 | 904.47 | 1 665.20 |
| Non-current deferred tax liabilities | 3.17 | 11.83 | 119.99 | ||
| Non-current liabilities total | 3.17 | 11.83 | 119.99 | ||
| Current trade creditors | 3.13 | 3.13 | |||
| Current owed to participating | 306.22 | ||||
| Current owed to group member | 71.83 | 116.45 | |||
| Short-term deferred tax liabilities | 16.07 | 16.07 | 3.17 | 10.83 | |
| Other non-interest bearing current liabilities | 13.39 | 13.39 | 31.70 | 32.11 | 2.18 |
| Current liabilities total | 29.45 | 29.45 | 34.87 | 117.89 | 427.97 |
| Balance sheet total (liabilities) | 627.31 | 747.16 | 950.17 | 1 022.36 | 2 213.16 |
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.