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
Local Spirits ApS — Credit Rating and Financial Key Figures
CVR number: 37767379
Gyldenholm Alle 23, 2820 Gentofte
post@nordicspirits.dk
tel: 23109505
www.nordicspirits.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 496.02 | 2 305.16 | 1 766.39 | 3 482.84 | 3 562.55 |
| Employee benefit expenses | -1 421.92 | -1 587.88 | -2 079.73 | -2 238.80 | -2 195.22 |
| Other operating expenses | -3.05 | -1.01 | |||
| Total depreciation | -18.33 | - 219.98 | - 229.93 | ||
| EBIT | 74.10 | 717.28 | - 334.73 | 1 023.05 | 1 137.40 |
| Other financial income | 9.53 | 15.78 | 15.08 | 230.27 | 19.32 |
| Other financial expenses | -6.33 | -12.13 | - 139.02 | - 276.41 | - 182.96 |
| Pre-tax profit | 77.29 | 720.92 | - 458.67 | 976.90 | 973.76 |
| Income taxes | -17.14 | - 159.76 | 79.42 | - 224.51 | - 217.57 |
| Net earnings | 60.16 | 561.16 | - 379.25 | 752.40 | 756.20 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 741.51 | ||||
| Machinery and equipment | 1 521.53 | 1 381.16 | |||
| Tangible assets total | 1 741.51 | 1 521.53 | 1 381.16 | ||
| Participating interests | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Investments total | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Long term receivables total | |||||
| Finished products/goods | 3 762.48 | 1 713.65 | 1 853.11 | 2 247.93 | 1 998.04 |
| Inventories total | 3 762.48 | 1 713.65 | 1 853.11 | 2 247.93 | 1 998.04 |
| Current trade debtors | 3 343.33 | 2 952.19 | 3 347.71 | 4 940.99 | 5 475.98 |
| Current amounts owed by group member comp. | 180.92 | 554.04 | |||
| Prepayments and accrued income | 8.99 | 24.59 | 8.74 | 371.25 | 344.10 |
| Current other receivables | 2 028.40 | 1 663.55 | 544.97 | 345.16 | 90.00 |
| Current deferred tax assets | 76.07 | 3.36 | |||
| Short term receivables total | 5 380.72 | 4 640.34 | 3 977.48 | 5 841.69 | 6 464.12 |
| Cash and bank deposits | 4 384.60 | 2 385.14 | 489.97 | 37.35 | 114.80 |
| Cash and cash equivalents | 4 384.60 | 2 385.14 | 489.97 | 37.35 | 114.80 |
| Balance sheet total (assets) | 13 547.80 | 8 759.13 | 8 082.07 | 9 668.50 | 9 978.12 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 350.00 | 350.00 | |||
| Retained earnings | 323.05 | 383.21 | 944.37 | 215.12 | 617.51 |
| Profit of the financial year | 60.16 | 561.16 | - 379.25 | 752.40 | 756.20 |
| Shareholders equity total | 433.21 | 994.36 | 615.12 | 1 367.51 | 1 773.71 |
| Provisions | 116.96 | 125.74 | |||
| Non-current loans from credit institutions | 1 460.18 | 1 256.79 | 1 293.50 | ||
| Non-current accruals and deferred income | 188.52 | ||||
| Non-current other liabilities | - 188.52 | ||||
| Non-current deferred tax liabilities | 17.89 | 159.76 | 31.48 | 208.78 | |
| Non-current liabilities total | 17.89 | 159.76 | 1 460.18 | 1 288.27 | 1 502.28 |
| Current loans from credit institutions | 459.79 | 184.67 | |||
| Current trade creditors | 9 587.18 | 3 325.41 | 4 446.88 | 4 984.08 | 4 858.95 |
| Current owed to participating | 105.89 | 246.72 | |||
| Current owed to group member | 245.00 | 155.00 | |||
| Short-term deferred tax liabilities | 159.76 | 31.48 | |||
| Other non-interest bearing current liabilities | 3 509.53 | 4 279.59 | 1 099.29 | 1 100.99 | 1 099.57 |
| Accruals and deferred income | 300.84 | ||||
| Current liabilities total | 13 096.70 | 7 605.00 | 6 006.77 | 6 895.76 | 6 576.39 |
| Balance sheet total (liabilities) | 13 547.80 | 8 759.13 | 8 082.07 | 9 668.50 | 9 978.12 |
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.