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
Media-Shack ApS — Credit Rating and Financial Key Figures
CVR number: 37810479
Fjelstrupvej 7, 2770 Kastrup
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 217.77 | 1 314.68 | 1 041.78 | 1 027.38 | 1 046.61 |
| Employee benefit expenses | - 927.01 | - 976.51 | - 993.64 | - 950.10 | -1 009.08 |
| Total depreciation | -11.25 | -11.25 | -6.15 | -2.50 | -2.50 |
| EBIT | 279.51 | 326.92 | 41.99 | 74.79 | 35.03 |
| Other financial expenses | -6.16 | -5.32 | -2.41 | -4.24 | -2.15 |
| Pre-tax profit | 273.36 | 321.60 | 39.58 | 70.55 | 32.88 |
| Income taxes | -63.53 | -74.34 | -14.65 | 30.45 | -8.27 |
| Net earnings | 209.82 | 247.26 | 24.92 | 101.00 | 24.61 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 35.00 | 32.50 | 30.00 | 27.50 | 25.00 |
| Intangible assets total | 35.00 | 32.50 | 30.00 | 27.50 | 25.00 |
| Machinery and equipment | 12.39 | 3.65 | |||
| Tangible assets total | 12.39 | 3.65 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 357.94 | 359.82 | 328.38 | 334.51 | 310.34 |
| Current other receivables | 61.47 | 61.59 | 57.00 | 57.00 | 22.00 |
| Current deferred tax assets | 7.00 | 14.05 | 18.02 | ||
| Short term receivables total | 419.41 | 428.41 | 399.42 | 409.53 | 332.34 |
| Cash and bank deposits | 342.83 | 396.97 | 330.47 | 273.98 | 214.55 |
| Cash and cash equivalents | 342.83 | 396.97 | 330.47 | 273.98 | 214.55 |
| Balance sheet total (assets) | 809.63 | 861.52 | 759.90 | 711.01 | 571.90 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 135.00 | 158.80 |
| Retained earnings | -3.24 | 88.79 | 214.05 | 103.97 | 46.17 |
| Profit of the financial year | 209.82 | 247.26 | 24.92 | 101.00 | 24.61 |
| Shareholders equity total | 370.99 | 503.85 | 410.97 | 389.97 | 279.58 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.36 | 9.55 | 28.21 | 42.64 | 37.69 |
| Short-term deferred tax liabilities | 60.45 | 71.89 | 9.32 | 28.46 | 5.23 |
| Other non-interest bearing current liabilities | 362.83 | 276.24 | 311.41 | 249.95 | 249.40 |
| Current liabilities total | 438.64 | 357.68 | 348.93 | 321.04 | 292.32 |
| Balance sheet total (liabilities) | 809.63 | 861.52 | 759.90 | 711.01 | 571.90 |
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.