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
NO MERCY HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 26105072
Selsbjergvej 24 B, 7120 Vejle Øst
hansfrandsen@gmail.com
tel: 30784959
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 337.33 | - 177.53 | - 314.19 | - 162.03 | - 142.26 |
| Other operating expenses | - 101.25 | -51.83 | |||
| Total depreciation | - 158.24 | - 237.36 | - 176.80 | - 116.24 | - 181.84 |
| EBIT | - 596.83 | - 414.89 | - 490.99 | - 278.27 | - 375.93 |
| Other financial income | 239.36 | 475.57 | 1 007.30 | 2 003.54 | 1 752.58 |
| Other financial expenses | -35.30 | - 953.75 | - 422.67 | - 679.35 | -1 052.90 |
| Reduction non-current investment assets | - 125.31 | - 354.34 | |||
| Net income from associates (fin.) | 4 595.66 | 2 291.14 | 6 892.71 | 1 820.76 | 1 962.80 |
| Pre-tax profit | 4 202.90 | 1 398.07 | 6 986.35 | 2 741.37 | 1 932.21 |
| Income taxes | 77.18 | 67.17 | 5.72 | - 164.05 | -72.64 |
| Net earnings | 4 280.08 | 1 465.24 | 6 992.07 | 2 577.32 | 1 859.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 028.54 | 791.19 | 523.06 | 406.83 | 727.37 |
| Advance payments and construction in progress | 909.21 | ||||
| Tangible assets total | 1 028.54 | 791.19 | 523.06 | 1 316.03 | 727.37 |
| Holdings in group member companies | 45.90 | 300.90 | 255.00 | 129.69 | |
| Participating interests | 756.88 | 920.96 | 517.49 | 609.23 | 543.89 |
| Investments total | 802.78 | 1 221.86 | 772.49 | 738.92 | 543.89 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 973.04 | 853.01 | 204.06 | ||
| Prepayments and accrued income | 4.55 | 4.67 | 4.19 | 4.32 | |
| Current other receivables | 1 076.24 | 459.00 | 1 890.55 | 655.87 | 268.81 |
| Current deferred tax assets | 8.37 | 3.30 | 16.59 | 20.34 | 2.00 |
| Short term receivables total | 3 062.20 | 1 319.99 | 1 911.34 | 884.59 | 270.81 |
| Other current investments | 551.97 | 2 633.45 | 4 587.90 | 7 272.66 | 8 655.00 |
| Cash and bank deposits | 9 800.14 | 10 509.83 | 15 501.46 | 9 112.15 | 9 085.91 |
| Cash and cash equivalents | 10 352.11 | 13 143.27 | 20 089.36 | 16 384.80 | 17 740.92 |
| Balance sheet total (assets) | 15 245.64 | 16 476.31 | 23 296.25 | 19 324.34 | 19 282.98 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 114.00 | 300.00 | 6 600.00 | 1 800.00 | 550.00 |
| Other reserves | 92.88 | 226.96 | 100.15 | 191.90 | 126.55 |
| Retained earnings | 10 322.61 | 14 168.61 | 9 160.66 | 14 260.98 | 16 353.65 |
| Profit of the financial year | 4 280.08 | 1 465.24 | 6 992.07 | 2 577.32 | 1 859.57 |
| Shareholders equity total | 14 934.57 | 16 285.81 | 22 977.88 | 18 955.20 | 19 014.77 |
| Provisions | 30.46 | 18.50 | 15.33 | ||
| Non-current deferred tax liabilities | 91.44 | 8.05 | 56.07 | ||
| Non-current liabilities total | 91.44 | 8.05 | 56.07 | ||
| Current loans from credit institutions | 2.79 | 2.40 | 3.29 | 4.87 | 1.84 |
| Current trade creditors | 31.25 | 31.25 | 31.25 | 31.25 | 31.25 |
| Current owed to group member | 4.52 | 122.21 | |||
| Short-term deferred tax liabilities | 0.17 | ||||
| Other non-interest bearing current liabilities | 155.13 | 156.68 | 279.31 | 184.26 | 163.71 |
| Current liabilities total | 189.17 | 190.50 | 318.37 | 342.59 | 196.80 |
| Balance sheet total (liabilities) | 15 245.64 | 16 476.31 | 23 296.25 | 19 324.34 | 19 282.98 |
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.