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
VAGN MADSEN ApS — Credit Rating and Financial Key Figures
CVR number: 82035028
Parallelvej 78, 6960 Hvide Sande
tel: 97311659
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 896.54 | 3 453.29 | 3 761.67 | 3 605.98 | 3 437.66 |
| Employee benefit expenses | -2 422.38 | -2 339.32 | -2 264.96 | -2 181.05 | -2 300.23 |
| Other operating expenses | -24.07 | ||||
| Total depreciation | - 241.73 | - 241.73 | - 241.73 | - 232.59 | - 220.36 |
| EBIT | 1 208.36 | 872.24 | 1 254.98 | 1 192.35 | 917.07 |
| Other financial income | 37.69 | 22.13 | 170.93 | 156.72 | 129.70 |
| Other financial expenses | -27.96 | -38.45 | -1.31 | -1.26 | -0.32 |
| Net income from associates (fin.) | 310.90 | 77.23 | 58.16 | 106.92 | 75.66 |
| Pre-tax profit | 1 528.99 | 933.16 | 1 482.77 | 1 454.73 | 1 122.11 |
| Income taxes | - 268.66 | - 189.54 | - 288.21 | - 292.47 | - 231.69 |
| Net earnings | 1 260.33 | 743.62 | 1 194.55 | 1 162.26 | 890.42 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 748.90 | 1 621.13 | 1 493.36 | 1 365.59 | 1 237.82 |
| Machinery and equipment | 485.58 | 371.62 | 257.66 | 152.84 | 299.25 |
| Tangible assets total | 2 234.48 | 1 992.75 | 1 751.02 | 1 518.43 | 1 537.06 |
| Holdings in group member companies | 537.64 | 614.88 | 673.04 | 779.97 | 855.62 |
| Investments total | 779.82 | 857.06 | 915.22 | 1 022.14 | 1 097.80 |
| Non-current loans receivable | 146.00 | 167.91 | 212.56 | ||
| Long term receivables total | 146.00 | 167.91 | 212.56 | ||
| Raw materials and consumables | 1 814.92 | 2 054.52 | 2 031.42 | 1 962.14 | 1 975.31 |
| Inventories total | 1 814.92 | 2 054.52 | 2 031.42 | 1 962.14 | 1 975.31 |
| Current trade debtors | 30.75 | 32.04 | 107.91 | 136.89 | 360.62 |
| Current amounts owed by group member comp. | 726.54 | 775.84 | 963.17 | 831.20 | 573.41 |
| Current other receivables | 27.86 | 12.67 | 19.59 | ||
| Short term receivables total | 757.28 | 807.87 | 1 098.93 | 980.75 | 953.63 |
| Cash and bank deposits | 3 867.38 | 4 238.39 | 5 419.64 | 6 420.81 | 7 149.60 |
| Cash and cash equivalents | 3 867.38 | 4 238.39 | 5 419.64 | 6 420.81 | 7 149.60 |
| Balance sheet total (assets) | 9 453.89 | 9 950.59 | 11 362.23 | 12 072.19 | 12 925.96 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 126.60 | 158.80 |
| Other reserves | 512.14 | 589.38 | 647.54 | 754.47 | 830.12 |
| Retained earnings | 6 397.14 | 7 462.44 | 8 025.90 | 8 986.92 | 9 914.73 |
| Profit of the financial year | 1 260.33 | 743.62 | 1 194.55 | 1 162.26 | 890.42 |
| Shareholders equity total | 8 409.02 | 9 038.24 | 10 114.99 | 11 155.25 | 11 919.07 |
| Provisions | 74.99 | 61.26 | 44.57 | 27.69 | 34.88 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.81 | 2.15 | |||
| Current trade creditors | 343.56 | 282.60 | 413.56 | 204.33 | 315.64 |
| Short-term deferred tax liabilities | 163.61 | 74.01 | 192.35 | 164.41 | 71.36 |
| Other non-interest bearing current liabilities | 462.71 | 494.48 | 596.75 | 518.70 | 582.86 |
| Current liabilities total | 969.88 | 851.10 | 1 202.67 | 889.25 | 972.02 |
| Balance sheet total (liabilities) | 9 453.89 | 9 950.59 | 11 362.23 | 12 072.19 | 12 925.96 |
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.