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
W. JOHANSEN. HAVDRUP A/S — Credit Rating and Financial Key Figures
CVR number: 10676673
Skolevej 14, 4622 Havdrup
post@wjohansen.dk
tel: 46185893
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 585.61 | 1 971.75 | 4 199.77 | 1 966.29 | 1 805.69 |
| Employee benefit expenses | -1 661.72 | -1 508.52 | -3 605.49 | -1 506.81 | -1 541.70 |
| Total depreciation | - 225.18 | - 225.18 | - 225.18 | - 193.75 | -58.11 |
| EBIT | - 301.30 | 238.05 | 369.10 | 265.73 | 205.88 |
| Other financial income | 47.43 | 46.34 | 50.85 | 54.74 | 54.07 |
| Other financial expenses | -21.44 | -23.62 | -47.51 | - 108.79 | -47.02 |
| Pre-tax profit | - 275.30 | 260.77 | 372.44 | 211.68 | 212.93 |
| Income taxes | 54.21 | -59.40 | -83.40 | -47.76 | -47.80 |
| Net earnings | - 221.09 | 201.37 | 289.04 | 163.92 | 165.13 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 684.30 | 459.12 | 233.94 | 172.84 | 114.73 |
| Tangible assets total | 684.30 | 459.12 | 233.94 | 172.84 | 114.73 |
| Investments total | 37.95 | 37.95 | 37.95 | ||
| Non-current other receivables | 37.95 | 37.95 | |||
| Long term receivables total | 37.95 | 37.95 | |||
| Raw materials and consumables | 87.72 | 84.38 | |||
| Finished products/goods | 79.75 | 95.30 | 98.38 | ||
| Inventories total | 87.72 | 84.38 | 79.75 | 95.30 | 98.38 |
| Current trade debtors | 1 130.95 | 764.29 | 2 173.71 | 335.26 | 612.48 |
| Current amounts owed by group member comp. | 1 477.65 | 1 673.08 | 1 803.32 | 1 871.00 | 1 560.09 |
| Prepayments and accrued income | 114.98 | 94.76 | 163.59 | 35.95 | 34.00 |
| Current other receivables | 36.91 | 250.35 | 140.80 | 51.41 | |
| Current deferred tax assets | 5.27 | 23.97 | 24.24 | ||
| Short term receivables total | 2 760.49 | 2 532.13 | 4 396.24 | 2 406.99 | 2 282.21 |
| Cash and bank deposits | 21.66 | 7.51 | 914.67 | 516.71 | 364.90 |
| Cash and cash equivalents | 21.66 | 7.51 | 914.67 | 516.71 | 364.90 |
| Balance sheet total (assets) | 3 592.11 | 3 121.09 | 5 662.55 | 3 229.78 | 2 898.16 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 1 472.70 | 1 251.61 | 1 452.98 | 1 242.02 | 1 405.94 |
| Profit of the financial year | - 221.09 | 201.37 | 289.04 | 163.92 | 165.13 |
| Shareholders equity total | 1 751.61 | 1 952.98 | 2 242.02 | 2 405.94 | 2 071.07 |
| Provisions | 35.56 | 22.68 | |||
| Non-current loans from credit institutions | 138.36 | ||||
| Non-current owed to group member | 129.15 | 108.53 | 86.60 | ||
| Non-current other liabilities | 319.42 | 410.35 | |||
| Non-current deferred tax liabilities | 108.64 | 119.69 | 124.12 | ||
| Non-current liabilities total | 457.79 | 410.35 | 237.79 | 228.22 | 210.72 |
| Current loans from credit institutions | 18.15 | ||||
| Current trade creditors | 907.44 | 302.46 | 2 698.40 | 138.53 | 277.60 |
| Short-term deferred tax liabilities | 111.35 | 66.46 | 48.07 | ||
| Other non-interest bearing current liabilities | 439.71 | 432.62 | 373.00 | 372.49 | 290.71 |
| Current liabilities total | 1 347.16 | 735.08 | 3 182.75 | 595.63 | 616.38 |
| Balance sheet total (liabilities) | 3 592.11 | 3 121.09 | 5 662.55 | 3 229.78 | 2 898.16 |
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.