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
J.C. STAGE A/S — Credit Rating and Financial Key Figures
CVR number: 10618401
Damsgårdvej 2, 5540 Ullerslev
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 629.30 | 1 634.09 | 1 760.66 | 1 663.68 | 1 653.78 |
| Total depreciation | - 602.30 | - 596.28 | - 577.50 | - 574.56 | - 574.56 |
| EBIT | 1 027.00 | 1 037.81 | 1 183.17 | 1 089.12 | 1 079.22 |
| Other financial income | 141.56 | 69.63 | 106.04 | 123.69 | 112.00 |
| Other financial expenses | - 317.55 | - 210.80 | - 185.63 | - 161.41 | - 109.07 |
| Net income from associates (fin.) | - 310.13 | 246.47 | - 297.64 | 1 206.38 | 937.87 |
| Pre-tax profit | 540.88 | 1 143.11 | 805.95 | 2 257.77 | 2 020.02 |
| Income taxes | - 187.29 | - 197.09 | - 242.79 | - 231.28 | - 238.08 |
| Net earnings | 353.58 | 946.02 | 563.15 | 2 026.49 | 1 781.94 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 18 214.25 | 17 617.97 | 17 040.47 | 16 465.91 | 15 891.36 |
| Tangible assets total | 18 214.25 | 17 617.97 | 17 040.47 | 16 465.91 | 15 891.36 |
| Holdings in group member companies | 5 502.50 | 5 748.97 | 5 451.34 | 6 657.72 | 7 595.58 |
| Investments total | 5 502.50 | 5 748.97 | 5 451.34 | 6 657.72 | 7 595.58 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 190.09 | 209.81 | 166.89 | 165.51 | 333.25 |
| Current amounts owed by group member comp. | 2 000.65 | 1 898.59 | 1 950.67 | 1 743.33 | 1 628.91 |
| Prepayments and accrued income | 10.03 | ||||
| Current other receivables | 8.50 | 7.25 | 6.94 | ||
| Short term receivables total | 2 190.75 | 2 108.40 | 2 126.07 | 1 926.12 | 1 969.10 |
| Other current investments | 0.60 | 1.40 | 1.38 | 1.49 | 1.48 |
| Cash and bank deposits | 43.61 | 513.35 | 692.59 | 1 685.29 | |
| Cash and cash equivalents | 0.60 | 45.00 | 514.73 | 694.07 | 1 686.77 |
| Balance sheet total (assets) | 25 908.09 | 25 520.35 | 25 132.60 | 25 743.83 | 27 142.81 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 200.00 | |||
| Other reserves | 5 502.50 | 5 748.97 | 5 451.34 | 6 657.71 | 7 595.58 |
| Retained earnings | 7 771.20 | 7 878.31 | 8 621.97 | 7 978.74 | 8 867.37 |
| Profit of the financial year | 353.58 | 946.02 | 563.15 | 2 026.49 | 1 781.94 |
| Shareholders equity total | 14 127.28 | 15 073.31 | 15 636.46 | 17 162.95 | 18 944.89 |
| Provisions | 659.96 | 718.30 | 784.85 | 851.20 | 906.15 |
| Non-current loans from credit institutions | 7 653.79 | 6 917.17 | 6 181.65 | 5 506.80 | 5 168.68 |
| Non-current other liabilities | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 | 1 200.00 |
| Non-current liabilities total | 8 853.79 | 8 117.17 | 7 381.65 | 6 706.80 | 6 368.67 |
| Current loans from credit institutions | 1 336.62 | 735.68 | 738.58 | 336.09 | 338.13 |
| Current trade creditors | 150.68 | 179.75 | 89.23 | 90.66 | 90.05 |
| Current owed to participating | 359.49 | 250.21 | 0.52 | 0.52 | 0.52 |
| Current owed to group member | 134.57 | ||||
| Short-term deferred tax liabilities | 121.00 | 138.75 | 176.24 | 164.93 | 183.13 |
| Other non-interest bearing current liabilities | 299.26 | 307.19 | 325.07 | 296.10 | 311.28 |
| Current liabilities total | 2 267.05 | 1 611.57 | 1 329.64 | 1 022.87 | 923.09 |
| Balance sheet total (liabilities) | 25 908.09 | 25 520.35 | 25 132.60 | 25 743.83 | 27 142.81 |
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.