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
KILDEMOSEN SMEDIE & MASKINFABRIK ApS — Credit Rating and Financial Key Figures
CVR number: 29425809
Kildemosen 1, Stillinge 4200 Slagelse
kism@kism.dk
tel: 58581355
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 336.97 | 8 821.30 | 15 291.92 | 28 524.81 | 39 616.01 |
| Employee benefit expenses | -6 570.43 | -6 392.34 | -12 392.33 | -22 861.28 | -32 439.20 |
| Other operating expenses | - 250.00 | ||||
| Total depreciation | - 131.03 | - 161.46 | - 151.31 | - 179.07 | - 230.39 |
| EBIT | 385.51 | 2 267.49 | 2 748.28 | 5 484.45 | 6 946.41 |
| Other financial income | 2.53 | 10.02 | 12.56 | 116.19 | 72.67 |
| Other financial expenses | -8.81 | -7.22 | -0.10 | -0.37 | -1.15 |
| Pre-tax profit | 379.23 | 2 270.29 | 2 760.74 | 5 600.28 | 7 017.93 |
| Income taxes | -28.68 | - 501.98 | - 608.09 | -1 235.41 | -1 548.27 |
| Net earnings | 350.56 | 1 768.31 | 2 152.65 | 4 364.87 | 5 469.66 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 43.45 | 29.15 | 25.76 | 22.38 | 76.27 |
| Machinery and equipment | 800.31 | 753.95 | 452.02 | 669.56 | 617.73 |
| Tangible assets total | 843.76 | 783.10 | 477.78 | 691.94 | 693.99 |
| Investments total | 8.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 204.38 | 218.59 | 221.98 | 243.08 | 241.52 |
| Inventories total | 204.38 | 218.59 | 221.98 | 243.08 | 241.52 |
| Current trade debtors | 303.81 | 1 856.97 | 4 174.42 | 3 843.51 | 7 520.91 |
| Current amounts owed by group member comp. | 206.15 | 138.80 | 265.65 | 869.88 | 952.24 |
| Prepayments and accrued income | 116.14 | 60.54 | 272.48 | 137.98 | 509.61 |
| Current other receivables | 461.83 | 892.86 | 293.82 | 567.40 | 903.66 |
| Current deferred tax assets | 13.58 | ||||
| Short term receivables total | 1 101.52 | 2 949.18 | 5 006.37 | 5 418.76 | 9 886.41 |
| Cash and bank deposits | 1 312.43 | 2 101.12 | 2 925.08 | 5 744.93 | 5 996.95 |
| Cash and cash equivalents | 1 312.43 | 2 101.12 | 2 925.08 | 5 744.93 | 5 996.95 |
| Balance sheet total (assets) | 3 462.10 | 6 052.00 | 8 631.22 | 12 098.72 | 16 826.87 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 1 600.00 | 2 100.00 | 4 300.00 | 5 500.00 |
| Retained earnings | 561.46 | - 687.98 | -1 019.67 | -3 167.02 | -4 302.15 |
| Profit of the financial year | 350.56 | 1 768.31 | 2 152.65 | 4 364.87 | 5 469.66 |
| Shareholders equity total | 1 237.02 | 2 805.33 | 3 357.98 | 5 622.85 | 6 792.51 |
| Provisions | 500.00 | 565.80 | 94.12 | 134.46 | 164.20 |
| Non-current other liabilities | 335.24 | ||||
| Non-current liabilities total | 335.24 | ||||
| Current trade creditors | 234.91 | 783.82 | 1 155.16 | 891.28 | 1 408.76 |
| Short-term deferred tax liabilities | 126.62 | 422.60 | 579.76 | 1 195.07 | 1 518.22 |
| Other non-interest bearing current liabilities | 1 028.31 | 1 474.46 | 3 444.19 | 4 255.06 | 6 943.18 |
| Current liabilities total | 1 389.83 | 2 680.87 | 5 179.12 | 6 341.40 | 9 870.17 |
| Balance sheet total (liabilities) | 3 462.10 | 6 052.00 | 8 631.22 | 12 098.72 | 16 826.87 |
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.