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
MEMP ApS — Credit Rating and Financial Key Figures
CVR number: 10061164
Elmevænget 39, 2880 Bagsværd
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 290.00 | ||||
| External services | - 841.00 | - 620.00 | - 434.00 | - 823.00 | -1 095.79 |
| Gross profit | - 551.00 | - 620.00 | - 434.00 | - 823.00 | -1 095.79 |
| Employee benefit expenses | - 105.00 | - 590.00 | - 655.00 | - 642.61 | |
| Total depreciation | - 352.00 | ||||
| EBIT | - 648.00 | - 725.00 | -1 024.00 | -1 478.00 | -1 738.40 |
| Other financial income | 46 476.00 | 5 225.00 | 10 648.00 | 37 567.00 | 10 321.21 |
| Other financial expenses | -4 424.00 | -38 496.00 | -1 774.00 | -9 974.00 | -2 108.39 |
| Reduction non-current investment assets | -2 388.00 | -6.13 | |||
| Net income from associates (fin.) | 1 746.00 | 32 664.00 | 172.00 | 1 142.00 | - 114.04 |
| Pre-tax profit | 42 895.00 | -1 332.00 | 8 022.00 | 24 869.00 | 6 354.24 |
| Income taxes | -6 182.00 | 7 690.00 | -1 382.00 | -6 259.00 | -1 164.48 |
| Net earnings | 36 713.00 | 6 358.00 | 6 640.00 | 18 610.00 | 5 189.76 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 3 180.00 | 34 564.00 | 33 849.00 | 34 566.00 | 33 984.21 |
| Participating interests | 2 836.00 | 2 568.00 | 2 347.00 | 7 887.00 | 8 817.99 |
| Other non-current investments | 1 500.00 | 10 596.00 | 17 112.00 | 13 326.00 | 13 355.30 |
| Investments total | 7 516.00 | 47 728.00 | 53 308.00 | 55 779.00 | 56 157.49 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 802.00 | 40.31 | |||
| Current owed by particip. interest comp. | 13 574.00 | 9 429.00 | 9 296.00 | 9 068.00 | 8 720.84 |
| Prepayments and accrued income | 7.00 | 13.00 | 20.00 | 20.00 | 29.02 |
| Current other receivables | 727.00 | 1 701.00 | 4 062.00 | 2 085.00 | 1 452.57 |
| Current deferred tax assets | 7 686.00 | 6 098.00 | |||
| Short term receivables total | 16 110.00 | 18 829.00 | 19 476.00 | 11 173.00 | 10 242.74 |
| Other current investments | 214 033.00 | 172 060.00 | 187 733.00 | 205 292.00 | 208 699.44 |
| Cash and bank deposits | 14 190.00 | 998.00 | 3 908.00 | 4 873.00 | 2 627.64 |
| Cash and cash equivalents | 228 223.00 | 173 058.00 | 191 641.00 | 210 165.00 | 211 327.07 |
| Balance sheet total (assets) | 251 849.00 | 239 615.00 | 264 425.00 | 277 117.00 | 277 727.30 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 375.00 | 375.00 | 375.00 | 375.00 | 375.00 |
| Shares repurchased | 114.00 | 7 000.00 | 7 000.00 | 7 000.00 | 5 000.00 |
| Other reserves | 465.00 | 32 901.00 | 31 965.00 | 34 549.00 | 33 967.54 |
| Retained earnings | 200 427.00 | 184 614.00 | 184 800.00 | 181 857.00 | 196 048.13 |
| Profit of the financial year | 36 713.00 | 6 358.00 | 6 640.00 | 18 610.00 | 5 189.76 |
| Shareholders equity total | 238 219.00 | 231 373.00 | 230 905.00 | 242 516.00 | 240 705.43 |
| Provisions | 4.00 | ||||
| Non-current other liabilities | 4 047.00 | ||||
| Non-current deferred tax liabilities | 739.00 | 1 531.73 | |||
| Non-current liabilities total | 4 047.00 | 739.00 | 1 531.73 | ||
| Current loans from credit institutions | 7 000.00 | 7 772.00 | 7 077.00 | 7 077.00 | 7 046.78 |
| Current trade creditors | 75.00 | 81.00 | 73.00 | 89.00 | 313.66 |
| Current owed to participating | 113.00 | 228.00 | 302.00 | 147.00 | 235.22 |
| Current owed to group member | 138.00 | 143.00 | 25 700.00 | 26 524.00 | 27 130.14 |
| Short-term deferred tax liabilities | 739.15 | ||||
| Other non-interest bearing current liabilities | 2 253.00 | 18.00 | 368.00 | 25.00 | 25.19 |
| Current liabilities total | 9 579.00 | 8 242.00 | 33 520.00 | 33 862.00 | 35 490.15 |
| Balance sheet total (liabilities) | 251 849.00 | 239 615.00 | 264 425.00 | 277 117.00 | 277 727.30 |
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.