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
Fr. Madsen A/S — Credit Rating and Financial Key Figures
CVR number: 40825029
Bavnehøjvej 23, 8600 Silkeborg
frm@frmadsen.dk
tel: 86823699
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 451.52 | 16 200.70 | 16 720.33 | 18 072.02 | 17 417.23 |
| Employee benefit expenses | -12 630.88 | -13 519.71 | -13 863.62 | -13 723.25 | -15 307.26 |
| Total depreciation | - 345.98 | - 353.44 | - 497.19 | - 491.34 | - 400.02 |
| EBIT | 474.66 | 2 327.56 | 2 359.52 | 3 857.43 | 1 709.96 |
| Other financial income | 31.33 | 62.68 | 74.82 | 85.80 | 45.57 |
| Other financial expenses | - 111.39 | - 169.44 | - 157.47 | - 145.03 | - 113.11 |
| Pre-tax profit | 394.59 | 2 220.80 | 2 276.87 | 3 798.20 | 1 642.42 |
| Income taxes | -88.18 | - 489.98 | - 502.33 | - 836.31 | - 361.69 |
| Net earnings | 306.41 | 1 730.82 | 1 774.55 | 2 961.88 | 1 280.73 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 90.00 | 60.00 | 30.00 | ||
| Intangible assets total | 90.00 | 60.00 | 30.00 | ||
| Machinery and equipment | 782.16 | 2 102.76 | 1 775.37 | 1 781.23 | 1 717.17 |
| Tangible assets total | 782.16 | 2 102.76 | 1 775.37 | 1 781.23 | 1 717.17 |
| Investments total | 115.00 | 115.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 1 173.88 | 782.14 | 975.74 | 1 125.72 | 1 342.66 |
| Inventories total | 1 173.88 | 782.14 | 975.74 | 1 125.72 | 1 342.66 |
| Current trade debtors | 3 432.18 | 7 466.18 | 7 432.45 | 7 734.16 | 8 097.28 |
| Current amounts owed by group member comp. | 3 341.57 | 1 770.45 | 1 643.95 | 387.45 | |
| Prepayments and accrued income | 124.45 | 130.02 | 239.50 | 195.21 | 322.58 |
| Current other receivables | 747.97 | 2 461.58 | 800.15 | 1 735.34 | 455.35 |
| Short term receivables total | 4 304.59 | 13 399.35 | 10 242.55 | 11 308.65 | 9 262.66 |
| Cash and bank deposits | 2 716.75 | 1.21 | 2 635.92 | 3 694.98 | 7 037.39 |
| Cash and cash equivalents | 2 716.75 | 1.21 | 2 635.92 | 3 694.98 | 7 037.39 |
| Balance sheet total (assets) | 9 182.39 | 16 460.45 | 15 659.58 | 17 910.58 | 19 359.89 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 200.00 | 1 300.00 | 2 500.00 | ||
| Other reserves | -1 300.00 | -2 500.00 | |||
| Retained earnings | 2 568.27 | 2 874.68 | 3 305.50 | 5 080.05 | 5 541.93 |
| Profit of the financial year | 306.41 | 1 730.82 | 1 774.55 | 2 961.88 | 1 280.73 |
| Shareholders equity total | 3 474.68 | 5 005.50 | 5 480.04 | 8 441.93 | 7 222.66 |
| Provisions | 367.40 | 882.38 | 1 060.36 | 650.92 | 641.11 |
| Non-current other liabilities | 822.66 | 50.00 | 50.00 | 50.00 | |
| Non-current deferred tax liabilities | 840.06 | 869.46 | 902.56 | 808.90 | |
| Non-current liabilities total | 822.66 | 840.06 | 919.46 | 952.56 | 858.90 |
| Current loans from credit institutions | 2 976.96 | ||||
| Advances received | 3 993.53 | ||||
| Current trade creditors | 1 730.00 | 4 078.07 | 3 654.57 | 3 715.84 | 2 660.26 |
| Current owed to group member | 38.46 | 38.46 | |||
| Short-term deferred tax liabilities | 338.46 | 324.36 | 1 239.57 | 211.07 | |
| Other non-interest bearing current liabilities | 2 449.18 | 2 639.02 | 4 182.33 | 2 909.76 | 3 772.36 |
| Current liabilities total | 4 517.65 | 9 732.51 | 8 199.72 | 7 865.17 | 10 637.22 |
| Balance sheet total (liabilities) | 9 182.39 | 16 460.45 | 15 659.58 | 17 910.58 | 19 359.89 |
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.