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
Merkuras A/S — Credit Rating and Financial Key Figures
CVR number: 39036959
Merkurvej 2, 6000 Kolding
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 158.00 | 10 410.00 | 15 364.00 | 12 576.00 | 36 770.21 |
| Employee benefit expenses | -1 706.00 | -1 944.00 | -1 995.00 | -1 905.00 | -2 947.84 |
| Other operating expenses | - 246.00 | ||||
| Total depreciation | -6 671.00 | -6 676.00 | -6 676.00 | -6 675.00 | -6 669.97 |
| EBIT | 8 535.00 | 1 790.00 | 6 693.00 | 3 996.00 | 27 152.40 |
| Other financial income | 447.00 | 1 003.00 | 831.00 | 5.00 | 717.98 |
| Other financial expenses | -46.00 | -13.00 | - 507.00 | - 921.00 | - 418.67 |
| Net income from associates (fin.) | 5 378.00 | 23 340.00 | - 427.00 | 17 135.00 | 138.75 |
| Pre-tax profit | 14 314.00 | 26 120.00 | 6 590.00 | 20 215.00 | 27 590.45 |
| Income taxes | -1 972.00 | - 616.00 | -1 546.00 | - 679.00 | -6 047.78 |
| Net earnings | 12 342.00 | 25 504.00 | 5 044.00 | 19 536.00 | 21 542.67 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 26 680.00 | 20 010.00 | 13 340.00 | 6 670.00 | |
| Intangible assets total | 26 680.00 | 20 010.00 | 13 340.00 | 6 670.00 | |
| Machinery and equipment | 18.00 | 12.00 | 6.00 | ||
| Tangible assets total | 18.00 | 12.00 | 6.00 | ||
| Holdings in group member companies | 19.00 | 14 699.00 | 16 039.00 | 3 040.00 | |
| Participating interests | 3 218.00 | 3 967.00 | 4 390.00 | 4 727.00 | |
| Investments total | 3 218.00 | 3 986.00 | 19 089.00 | 20 766.00 | 3 040.00 |
| Non-curr. owed by particip. interest comp. | 10 340.24 | ||||
| Long term receivables total | 10 340.24 | ||||
| Inventories total | |||||
| Current trade debtors | 5 465.00 | ||||
| Current amounts owed by group member comp. | 43 692.00 | 40 865.00 | 5 285.00 | 29 321.00 | 22 085.42 |
| Current owed by particip. interest comp. | 605.00 | ||||
| Prepayments and accrued income | 28.00 | 20.00 | 64.00 | 18.75 | |
| Current other receivables | 655.00 | 781.00 | 797.00 | 780.15 | |
| Current deferred tax assets | 53.00 | 90.00 | |||
| Short term receivables total | 49 210.00 | 41 638.00 | 6 086.00 | 30 787.00 | 22 884.32 |
| Cash and bank deposits | 998.00 | 1 282.00 | 325.00 | 448.00 | 611.95 |
| Cash and cash equivalents | 998.00 | 1 282.00 | 325.00 | 448.00 | 611.95 |
| Balance sheet total (assets) | 80 124.00 | 66 928.00 | 38 846.00 | 58 671.00 | 36 876.51 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 10 000.00 | 35 000.00 | 5 000.00 | 5 000.00 | 58 700.00 |
| Other reserves | 1 623.00 | 2 550.00 | 2 614.00 | 4 311.00 | -38 700.00 |
| Retained earnings | 23 939.00 | 355.00 | 20 795.00 | 19 142.00 | -15 710.34 |
| Profit of the financial year | 12 342.00 | 25 504.00 | 5 044.00 | 19 536.00 | 21 542.67 |
| Shareholders equity total | 48 904.00 | 64 409.00 | 34 453.00 | 48 989.00 | 26 832.33 |
| Provisions | 1 204.00 | 1 910.00 | 2 936.00 | 1 478.00 | 1.42 |
| Non-current deferred tax liabilities | 520.00 | 2 137.00 | 7 524.17 | ||
| Non-current liabilities total | 520.00 | 2 137.00 | 7 524.17 | ||
| Current bonds | 16 748.00 | ||||
| Current trade creditors | 20.00 | 370.00 | 491.00 | 410.00 | 345.81 |
| Current owed to group member | 5 275.00 | ||||
| Other non-interest bearing current liabilities | 13 248.00 | 239.00 | 446.00 | 382.00 | 2 172.78 |
| Current liabilities total | 30 016.00 | 609.00 | 937.00 | 6 067.00 | 2 518.59 |
| Balance sheet total (liabilities) | 80 124.00 | 66 928.00 | 38 846.00 | 58 671.00 | 36 876.51 |
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.