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
BO MICHELSEN A/S — Credit Rating and Financial Key Figures
CVR number: 83231815
Hansborggade 30, 6100 Haderslev
tel: 74723770
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 37 191.00 | 41 836.00 | 39 394.84 | 43 699.27 | 50 971.95 |
| Employee benefit expenses | -30 510.09 | -32 763.07 | -36 216.46 | ||
| Total depreciation | -2 191.03 | -1 880.39 | -2 142.25 | ||
| EBIT | 3 465.00 | 6 430.00 | 6 693.71 | 9 055.81 | 12 613.25 |
| Other financial income | 2 497.26 | 3 189.87 | 2 423.40 | ||
| Other financial expenses | -1 656.79 | -1 065.62 | - 968.47 | ||
| Net income from associates (fin.) | -1 323.60 | -1 479.52 | 1 237.55 | ||
| Pre-tax profit | 4 436.00 | 4 408.00 | 6 210.58 | 9 700.53 | 15 305.73 |
| Income taxes | -1 669.25 | -2 480.57 | -3 115.42 | ||
| Net earnings | 4 436.00 | 4 408.00 | 4 541.33 | 7 219.96 | 12 190.31 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 54.14 | 108.35 | 108.20 | ||
| Intangible assets total | 54.14 | 108.35 | 108.20 | ||
| Buildings | 616.15 | 660.54 | 1 354.56 | ||
| Machinery and equipment | 4 498.81 | 4 134.61 | 5 362.19 | ||
| Tangible assets total | 5 114.96 | 4 795.16 | 6 716.74 | ||
| Holdings in group member companies | 2 184.87 | 2 156.54 | 2 264.01 | ||
| Participating interests | 2 441.97 | 2 626.04 | 2 860.75 | ||
| Investments total | 86 622.00 | 86 331.00 | 4 626.84 | 4 782.58 | 5 124.76 |
| Non-curr. owed by group member comp. | 2 349.94 | 1 085.73 | |||
| Non-curr. owed by particip. interest comp. | 40.16 | ||||
| Non-current loans receivable | 139.58 | ||||
| Non-current other receivables | 110.23 | 110.23 | 2 828.16 | ||
| Long term receivables total | 2 460.17 | 1 195.96 | 3 007.90 | ||
| Inventories total | |||||
| Current trade debtors | 34 078.81 | 56 129.91 | 19 407.82 | ||
| Current amounts owed by group member comp. | 12 897.13 | 16 611.79 | 21 465.63 | ||
| Current owed by particip. interest comp. | 2 935.35 | 1 931.21 | 2 455.46 | ||
| Prepayments and accrued income | 309.75 | 1 345.17 | 1 179.57 | ||
| Current other receivables | 3 110.46 | 4 501.39 | 8 142.55 | ||
| Short term receivables total | 53 331.50 | 80 519.47 | 52 651.03 | ||
| Other current investments | 16 485.77 | 21 620.05 | 22 992.67 | ||
| Cash and bank deposits | 12 502.58 | 10.34 | 2 016.30 | ||
| Cash and cash equivalents | 28 988.35 | 21 630.39 | 25 008.97 | ||
| Balance sheet total (assets) | 86 622.00 | 86 331.00 | 94 575.96 | 113 031.89 | 92 617.62 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 20 205.00 | 21 613.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 6 000.00 | 4 000.00 | 4 000.00 | ||
| Retained earnings | -4 436.00 | -4 408.00 | 12 112.89 | 12 654.22 | 15 874.18 |
| Profit of the financial year | 4 436.00 | 4 408.00 | 4 541.33 | 7 219.96 | 12 190.31 |
| Shareholders equity total | 20 205.00 | 21 613.00 | 23 154.22 | 24 374.18 | 32 564.50 |
| Provisions | 4 450.00 | 6 255.00 | 10 389.54 | 9 306.00 | |
| Non-current leasing loans | 2 113.75 | 1 751.45 | 1 416.68 | ||
| Non-current deferred tax liabilities | 2 825.68 | 2 810.27 | 2 874.95 | ||
| Non-current liabilities total | 4 939.43 | 4 561.72 | 4 291.63 | ||
| Current loans from credit institutions | 828.47 | 972.89 | 956.70 | ||
| Current trade creditors | 33 647.11 | 44 124.70 | 26 990.36 | ||
| Current owed to participating | 10.00 | 455.80 | 10.00 | ||
| Current owed to group member | 2 848.95 | 15.13 | 1 421.69 | ||
| Short-term deferred tax liabilities | 3 573.18 | 1 698.09 | 6 800.32 | ||
| Other non-interest bearing current liabilities | 4 402.31 | 6 487.43 | 3 386.12 | ||
| Accruals and deferred income | 14 917.29 | 19 952.42 | 6 890.29 | ||
| Current liabilities total | 60 227.31 | 73 706.46 | 46 455.49 | ||
| Balance sheet total (liabilities) | 20 205.00 | 26 063.00 | 94 575.96 | 113 031.89 | 92 617.62 |
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.