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
A/S G. HILLGAARD. NR. VORUPØR — Credit Rating and Financial Key Figures
CVR number: 41911417
Vesterhavsgade 44, Vorupør 7700 Thisted
tel: 97938730
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 92 149.00 | 112 402.00 | 105 243.00 | 117 923.95 | 135 512.52 |
| Employee benefit expenses | -85 235.65 | -98 500.60 | |||
| Other operating expenses | -32.00 | ||||
| Total depreciation | -8 437.43 | -10 913.21 | |||
| EBIT | 28 778.00 | 34 922.00 | 28 060.00 | 24 250.88 | 26 066.71 |
| Other financial income | 4 046.08 | 1 347.16 | |||
| Other financial expenses | - 966.54 | - 716.68 | |||
| Pre-tax profit | 21 371.00 | 26 049.00 | 22 547.00 | 27 330.42 | 26 697.19 |
| Income taxes | -6 092.80 | -6 372.26 | |||
| Net earnings | 21 371.00 | 26 049.00 | 22 547.00 | 21 237.62 | 20 324.93 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 300.00 | ||||
| Goodwill | 15 501.00 | 13 297.36 | |||
| Intangible assets total | 15 801.00 | 13 297.36 | |||
| Land and waters | 64 360.03 | 83 923.49 | |||
| Machinery and equipment | 4 271.28 | 12 112.96 | |||
| Advance payments and construction in progress | 3 160.60 | 14 045.13 | |||
| Tangible assets total | 71 791.91 | 110 081.59 | |||
| Investments total | 152 518.00 | 148 988.00 | 170 121.00 | 40.00 | 164.69 |
| Non-current loans receivable | 7 315.27 | 7 593.47 | |||
| Long term receivables total | 7 315.27 | 7 593.47 | |||
| Finished products/goods | 3 180.47 | 3 650.96 | |||
| Inventories total | 3 180.47 | 3 650.96 | |||
| Current trade debtors | 683.77 | 494.61 | |||
| Prepayments and accrued income | 648.13 | 709.58 | |||
| Current other receivables | 24 338.09 | 29 596.51 | |||
| Short term receivables total | 25 669.99 | 30 800.69 | |||
| Other current investments | 11 904.72 | 11 770.70 | |||
| Cash and bank deposits | 59 307.03 | 53 818.88 | |||
| Cash and cash equivalents | 71 211.74 | 65 589.58 | |||
| Balance sheet total (assets) | 152 518.00 | 148 988.00 | 170 121.00 | 195 010.39 | 231 178.35 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 30 165.00 | 45 147.00 | 53 344.00 | 1 700.00 | 1 700.00 |
| Shares repurchased | 4 000.00 | 4 000.00 | |||
| Retained earnings | -21 371.00 | -26 049.00 | -22 547.00 | 28 525.21 | 40 786.46 |
| Profit of the financial year | 21 371.00 | 26 049.00 | 22 547.00 | 21 237.62 | 20 324.93 |
| Minority interest (BS) | 10 869.04 | 10 765.42 | |||
| Shareholders equity total | 30 165.00 | 45 147.00 | 53 344.00 | 66 331.87 | 77 576.80 |
| Provisions | 1 113.38 | 1 420.03 | 1 688.87 | ||
| Non-current loans from credit institutions | 948.24 | 881.36 | |||
| Non-current advances received | 993.77 | ||||
| Non-current other liabilities | 60.94 | ||||
| Non-current deferred tax liabilities | 9 890.30 | ||||
| Non-current liabilities total | 948.24 | 11 826.37 | |||
| Current loans from credit institutions | 213.83 | 1 405.60 | |||
| Advances received | 79 213.94 | 98 634.49 | |||
| Current trade creditors | 9 505.47 | 15 068.25 | |||
| Short-term deferred tax liabilities | 4 210.20 | 3 618.86 | |||
| Other non-interest bearing current liabilities | 33 166.82 | 19 582.48 | |||
| Accruals and deferred income | 1 776.63 | ||||
| Current liabilities total | 126 310.25 | 140 086.30 | |||
| Balance sheet total (liabilities) | 30 165.00 | 45 147.00 | 54 457.38 | 195 010.39 | 231 178.35 |
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.