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
WILS A/S — Credit Rating and Financial Key Figures
CVR number: 29690278
Mads Clausens Vej 2 B, 8600 Silkeborg
info@wils.as
tel: 21790090
www.wils.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 42 007.98 | 44 871.58 | 43 633.54 | 45 587.36 | 51 274.67 |
| Employee benefit expenses | -38 090.43 | -41 581.56 | -35 565.85 | -37 239.19 | -41 825.31 |
| Other operating expenses | - 436.93 | - 129.79 | -8.47 | ||
| Total depreciation | -1 366.38 | -1 386.48 | -1 224.09 | -1 093.66 | -1 175.90 |
| EBIT | 2 551.18 | 1 903.54 | 6 406.66 | 7 124.72 | 8 264.98 |
| Other financial income | 542.70 | 1 005.23 | 114.65 | 717.14 | 692.83 |
| Other financial expenses | - 504.60 | -1 133.76 | -1 450.22 | - 853.24 | - 701.56 |
| Net income from associates (fin.) | 25.73 | 176.83 | 336.39 | 688.40 | 1 158.77 |
| Pre-tax profit | 2 615.00 | 1 951.83 | 5 407.48 | 7 677.02 | 9 415.01 |
| Income taxes | - 588.30 | - 390.00 | -1 208.00 | -1 520.00 | -2 005.21 |
| Net earnings | 2 026.71 | 1 561.83 | 4 199.48 | 6 157.02 | 7 409.80 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 169.32 | 119.60 | 69.88 | 29.95 | 8.81 |
| Goodwill | 128.57 | 100.00 | 71.43 | 42.86 | 14.29 |
| Intangible assets total | 297.89 | 219.60 | 141.31 | 72.81 | 23.10 |
| Land and waters | 2 824.55 | 2 824.55 | |||
| Buildings | 743.40 | 660.80 | 578.20 | 655.68 | 3 833.87 |
| Machinery and equipment | 6 127.69 | 6 380.65 | 5 843.54 | 6 025.12 | 5 835.48 |
| Tangible assets total | 9 695.64 | 9 866.00 | 6 421.74 | 6 680.80 | 9 669.34 |
| Holdings in group member companies | 621.23 | 798.06 | 1 134.45 | 1 561.61 | 1 727.63 |
| Participating interests | 301.24 | 1 293.99 | |||
| Investments total | 700.73 | 944.93 | 1 218.82 | 2 163.71 | 3 618.88 |
| Non-curr. owed by group member comp. | 16 500.00 | 16 500.00 | |||
| Non-current other receivables | 402.72 | ||||
| Long term receivables total | 16 902.72 | 16 500.00 | |||
| Raw materials and consumables | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Finished products/goods | 4 028.88 | 4 028.88 | |||
| Inventories total | 150.00 | 150.00 | 150.00 | 4 178.88 | 4 178.88 |
| Current trade debtors | 14 248.64 | 13 854.76 | 12 581.11 | 17 255.67 | 12 648.88 |
| Current amounts owed by group member comp. | 17 761.66 | 7 784.03 | 13 457.09 | 7 005.69 | 19 623.28 |
| Current owed by particip. interest comp. | 344.08 | ||||
| Prepayments and accrued income | 918.63 | 824.84 | 737.89 | 1 537.19 | 2 253.55 |
| Current other receivables | 9 419.49 | 38 246.66 | 21 681.07 | 9 304.45 | 13 430.78 |
| Short term receivables total | 42 348.41 | 60 710.29 | 48 457.16 | 35 103.00 | 48 300.57 |
| Cash and bank deposits | 101.43 | 14.60 | 2 107.29 | 792.48 | 679.73 |
| Cash and cash equivalents | 101.43 | 14.60 | 2 107.29 | 792.48 | 679.73 |
| Balance sheet total (assets) | 53 294.11 | 71 905.43 | 58 496.33 | 65 894.40 | 82 970.49 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 244.00 | 2 500.00 | |||
| Other reserves | 602.32 | 1 046.72 | -50.52 | ||
| Retained earnings | 9 070.75 | 10 597.45 | 11 556.97 | 14 824.05 | 17 322.30 |
| Profit of the financial year | 2 026.71 | 1 561.83 | 4 199.48 | 6 157.02 | 7 409.80 |
| Shareholders equity total | 11 597.45 | 12 659.29 | 16 858.77 | 22 771.78 | 27 681.59 |
| Provisions | 3 011.00 | 3 401.00 | 4 652.00 | 6 275.00 | 7 258.00 |
| Capital loans | 4 000.00 | 3 000.00 | 2 000.00 | ||
| Non-current other liabilities | 3 325.55 | 3 391.72 | 3 510.43 | 3 618.09 | 3 672.08 |
| Non-current liabilities total | 7 325.55 | 6 391.72 | 5 510.43 | 3 618.09 | 3 672.08 |
| Current loans from credit institutions | 1 009.28 | 7 836.86 | 1 002.43 | 824.12 | 6 861.02 |
| Advances received | 58.65 | 3 000.00 | 315.23 | ||
| Current trade creditors | 19 645.72 | 17 863.88 | 15 933.71 | 22 917.81 | 24 712.22 |
| Current owed to participating | 16.79 | 13.80 | 8.17 | 4.71 | |
| Current owed to group member | 12 060.00 | ||||
| Short-term deferred tax liabilities | 1 022.21 | ||||
| Other non-interest bearing current liabilities | 7 539.36 | 8 821.00 | 10 971.41 | 5 900.34 | 11 507.03 |
| Accruals and deferred income | 3 165.75 | 2 796.25 | 553.77 | 3 263.86 | 251.65 |
| Current liabilities total | 31 360.11 | 49 453.42 | 31 475.13 | 33 229.53 | 44 358.83 |
| Balance sheet total (liabilities) | 53 294.11 | 71 905.43 | 58 496.33 | 65 894.40 | 82 970.49 |
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.