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
Villadsen Agentur ApS — Credit Rating and Financial Key Figures
CVR number: 42326607
Rugmarken 3 B, Nørlem 7620 Lemvig
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 609.67 | 2 006.16 | 2 378.42 | 2 962.31 | 2 631.57 |
| Employee benefit expenses | -2 410.90 | -1 323.77 | -1 907.32 | -2 072.99 | -1 972.94 |
| Other operating expenses | -0.25 | ||||
| Total depreciation | - 300.78 | - 227.09 | - 302.78 | - 276.86 | - 302.96 |
| EBIT | - 102.01 | 455.31 | 168.32 | 612.21 | 355.67 |
| Other financial income | 31.22 | 64.32 | 182.28 | 192.60 | 223.27 |
| Other financial expenses | -44.96 | -49.70 | - 148.74 | - 159.62 | - 173.07 |
| Pre-tax profit | - 115.75 | 469.93 | 201.86 | 645.19 | 405.88 |
| Income taxes | 19.51 | - 103.59 | -72.10 | - 153.45 | -91.41 |
| Net earnings | -96.24 | 366.34 | 129.76 | 491.74 | 314.46 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 1 426.29 | 1 248.00 | 1 010.29 | 772.57 | 534.86 |
| Intangible assets total | 1 426.29 | 1 248.00 | 1 010.29 | 772.57 | 534.86 |
| Buildings | 193.61 | 216.06 | 205.99 | 195.92 | 185.86 |
| Machinery and equipment | 110.00 | 68.75 | 13.75 | 260.55 | 205.38 |
| Tangible assets total | 303.61 | 284.81 | 219.74 | 456.48 | 391.23 |
| Investments total | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Non-current loans receivable | 6.47 | 6.47 | 6.84 | 6.84 | 6.84 |
| Long term receivables total | 6.47 | 6.47 | 6.84 | 6.84 | 6.84 |
| Finished products/goods | 2 995.80 | 4 160.12 | 4 515.88 | 4 875.55 | 4 048.81 |
| Advance payments | 90.18 | ||||
| Inventories total | 2 995.80 | 4 250.30 | 4 515.88 | 4 875.55 | 4 048.81 |
| Current trade debtors | 5 709.29 | 1 668.36 | 2 090.20 | 2 314.72 | 2 407.56 |
| Current amounts owed by group member comp. | 3 301.00 | 3 534.31 | 4 077.95 | ||
| Prepayments and accrued income | 43.75 | 75.00 | 75.00 | 75.00 | 75.00 |
| Current other receivables | 2 591.62 | 2 729.41 | 62.00 | 155.82 | 110.56 |
| Short term receivables total | 8 344.66 | 4 472.78 | 5 528.20 | 6 079.86 | 6 671.07 |
| Balance sheet total (assets) | 13 106.83 | 10 292.36 | 11 310.95 | 12 221.30 | 11 682.82 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 100.00 | 200.00 | ||
| Retained earnings | 5 159.51 | 5 063.27 | 5 329.61 | 5 359.38 | 5 651.11 |
| Profit of the financial year | -96.24 | 366.34 | 129.76 | 491.74 | 314.46 |
| Shareholders equity total | 5 103.27 | 5 469.61 | 5 599.38 | 5 991.11 | 6 205.58 |
| Provisions | 333.31 | 272.45 | 220.22 | 195.08 | 136.18 |
| Non-current deferred tax liabilities | 118.16 | 178.60 | 150.31 | ||
| Non-current liabilities total | 118.16 | 178.60 | 150.31 | ||
| Current loans from credit institutions | 2 785.86 | 2 059.59 | 2 686.74 | 2 827.09 | 3 165.61 |
| Current trade creditors | 3 728.33 | 1 786.29 | 1 739.21 | 2 546.23 | 962.09 |
| Current owed to group member | 63.51 | 9.19 | 344.70 | ||
| Short-term deferred tax liabilities | 23.19 | 187.64 | 164.45 | 118.16 | 58.60 |
| Other non-interest bearing current liabilities | 1 132.88 | 516.78 | 719.29 | 355.83 | 659.75 |
| Current liabilities total | 7 670.25 | 4 550.30 | 5 373.19 | 5 856.51 | 5 190.75 |
| Balance sheet total (liabilities) | 13 106.83 | 10 292.36 | 11 310.95 | 12 221.30 | 11 682.82 |
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.