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
HJERMIND SMEDIE ApS — Credit Rating and Financial Key Figures
CVR number: 33968213
Baldersvej 2, 8850 Bjerringbro
rk@hjermindsmedie.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 482.24 | 4 456.12 | 5 042.48 | 4 671.06 | 4 757.32 |
| Employee benefit expenses | -2 730.69 | -3 460.95 | -3 875.39 | -3 791.95 | -3 824.33 |
| Other operating expenses | -3.42 | ||||
| Total depreciation | -70.35 | - 129.37 | - 199.10 | - 225.22 | - 235.59 |
| EBIT | 681.20 | 865.80 | 964.57 | 653.88 | 697.40 |
| Other financial income | 1.29 | 3.64 | 2.01 | 2.35 | |
| Other financial expenses | -43.64 | -64.21 | - 113.01 | -94.54 | -78.03 |
| Net income from associates (fin.) | 1.37 | 4.72 | 79.09 | 40.55 | 25.57 |
| Pre-tax profit | 638.94 | 807.60 | 934.29 | 601.89 | 647.29 |
| Income taxes | - 141.59 | - 181.55 | - 192.37 | - 126.37 | - 138.76 |
| Net earnings | 497.35 | 626.05 | 741.91 | 475.52 | 508.52 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 666.70 | 862.71 | 959.62 | 1 019.40 | 864.81 |
| Tangible assets total | 666.70 | 862.71 | 959.62 | 1 019.40 | 864.81 |
| Participating interests | 20.00 | 24.73 | 103.82 | 144.36 | 169.94 |
| Investments total | 20.00 | 24.73 | 103.82 | 144.36 | 169.94 |
| Long term receivables total | |||||
| Raw materials and consumables | 733.11 | 723.31 | 1 099.54 | 1 012.68 | 939.56 |
| Inventories total | 733.11 | 723.31 | 1 099.54 | 1 012.68 | 939.56 |
| Current trade debtors | 1 548.28 | 1 979.12 | 2 583.79 | 2 421.41 | 3 538.39 |
| Current owed by particip. interest comp. | 31.94 | 33.23 | 41.52 | 72.93 | |
| Prepayments and accrued income | 20.51 | 38.80 | 73.70 | 87.10 | 68.40 |
| Current other receivables | 1 154.39 | 1 402.57 | 1 066.62 | 986.33 | 714.53 |
| Short term receivables total | 2 755.12 | 3 453.72 | 3 765.63 | 3 494.83 | 4 394.25 |
| Cash and bank deposits | 203.96 | 13.79 | 5.05 | 391.93 | 452.79 |
| Cash and cash equivalents | 203.96 | 13.79 | 5.05 | 391.93 | 452.79 |
| Balance sheet total (assets) | 4 378.88 | 5 078.25 | 5 933.67 | 6 063.21 | 6 821.35 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 117.80 | 122.00 | 135.00 | ||
| Retained earnings | 659.72 | 1 157.07 | 1 665.32 | 2 285.24 | 2 625.76 |
| Profit of the financial year | 497.35 | 626.05 | 741.91 | 475.52 | 508.52 |
| Shareholders equity total | 1 237.07 | 1 863.12 | 2 605.04 | 2 962.76 | 3 349.28 |
| Provisions | 24.00 | 31.00 | 36.00 | 45.00 | 46.00 |
| Non-current leasing loans | 400.00 | 525.27 | 572.02 | 545.04 | 386.39 |
| Non-current liabilities total | 400.00 | 525.27 | 572.02 | 545.04 | 386.39 |
| Current loans from credit institutions | 86.00 | 402.98 | 272.44 | 202.00 | 159.00 |
| Current trade creditors | 1 116.40 | 1 059.44 | 985.45 | 898.07 | 1 255.27 |
| Current owed to participating | 233.79 | 230.84 | 332.49 | 190.70 | |
| Short-term deferred tax liabilities | 124.56 | 158.55 | 165.71 | 82.37 | 97.76 |
| Other non-interest bearing current liabilities | 1 390.86 | 804.10 | 1 066.18 | 995.48 | 1 336.95 |
| Current liabilities total | 2 717.81 | 2 658.86 | 2 720.61 | 2 510.41 | 3 039.68 |
| Balance sheet total (liabilities) | 4 378.88 | 5 078.25 | 5 933.67 | 6 063.21 | 6 821.35 |
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.