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
VILSTRUP SMEDJE A/S — Credit Rating and Financial Key Figures
CVR number: 32285872
Sandagervej 2 B, 7100 Vejle
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 969.00 | 4 959.00 | 7 434.00 | 4 688.00 | 3 987.89 |
| Employee benefit expenses | -3 012.00 | -3 364.00 | -3 660.00 | -3 192.00 | -3 416.80 |
| Total depreciation | -99.00 | - 159.00 | - 136.00 | - 276.00 | - 230.57 |
| EBIT | 1 858.00 | 1 436.00 | 3 637.00 | 1 220.00 | 340.52 |
| Other financial income | 66.00 | 54.00 | 124.00 | 204.00 | 20.22 |
| Other financial expenses | -19.00 | -19.00 | -1.00 | -11.53 | |
| Pre-tax profit | 1 905.00 | 1 470.00 | 3 760.00 | 1 424.00 | 349.21 |
| Income taxes | - 418.00 | - 327.00 | - 837.00 | - 306.00 | -88.57 |
| Net earnings | 1 487.00 | 1 143.00 | 2 923.00 | 1 118.00 | 260.64 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 113.00 | 98.00 | 83.00 | 68.00 | 52.58 |
| Machinery and equipment | 384.00 | 314.00 | 594.00 | 948.00 | 654.15 |
| Other tangible assets | -1.00 | -1.00 | -1.00 | ||
| Tangible assets total | 496.00 | 412.00 | 676.00 | 1 015.00 | 706.73 |
| Investments total | 1.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 509.00 | 486.00 | 322.00 | 368.00 | 84.24 |
| Inventories total | 509.00 | 486.00 | 322.00 | 368.00 | 84.24 |
| Current trade debtors | 1 135.00 | 983.00 | 274.00 | 1 125.00 | 312.32 |
| Current amounts owed by group member comp. | 1 798.00 | 3 114.00 | 2 893.00 | 3.32 | |
| Prepayments and accrued income | 34.00 | 44.00 | 40.00 | 32.00 | 33.15 |
| Current other receivables | 1 744.00 | 1.00 | -0.00 | ||
| Current deferred tax assets | 21.00 | 19.00 | 1.00 | ||
| Short term receivables total | 2 934.00 | 2 844.00 | 3 430.00 | 4 050.00 | 348.79 |
| Cash and bank deposits | 2 622.00 | 3 598.00 | 1 523.00 | 1 425.00 | 1 704.96 |
| Cash and cash equivalents | 2 622.00 | 3 598.00 | 1 523.00 | 1 425.00 | 1 704.96 |
| Balance sheet total (assets) | 6 562.00 | 7 340.00 | 5 951.00 | 6 858.00 | 2 844.71 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 2 237.00 | ||||
| Shares repurchased | 1 000.00 | 1 000.00 | 3 000.00 | 1 000.00 | 2 800.00 |
| Other reserves | -3 000.00 | -2 800.00 | |||
| Retained earnings | 90.00 | 2 815.00 | 958.00 | 2 880.00 | 1 198.40 |
| Profit of the financial year | 1 487.00 | 1 143.00 | 2 923.00 | 1 118.00 | 260.64 |
| Shareholders equity total | 5 314.00 | 5 458.00 | 4 381.00 | 5 498.00 | 1 959.05 |
| Provisions | -1.00 | 8.00 | 6.47 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 329.00 | 827.00 | 370.00 | 590.00 | 232.63 |
| Current owed to group member | 4.00 | 408.00 | 144.26 | ||
| Short-term deferred tax liabilities | 403.00 | 326.00 | 820.00 | 297.00 | 90.18 |
| Other non-interest bearing current liabilities | 512.00 | 321.00 | 381.00 | 465.00 | 412.13 |
| Current liabilities total | 1 248.00 | 1 882.00 | 1 571.00 | 1 352.00 | 879.19 |
| Balance sheet total (liabilities) | 6 562.00 | 7 340.00 | 5 951.00 | 6 858.00 | 2 844.71 |
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.