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
WORKING WITH BROADCAST ApS — Credit Rating and Financial Key Figures
CVR number: 35649549
Mørdrupvej 126, 3060 Espergærde
mads@molproduktion.dk
tel: 40204252
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 298.76 | 2 523.04 | 2 036.78 | 2 131.17 | 1 802.04 |
| Employee benefit expenses | -1 214.77 | -1 292.35 | -1 138.05 | -1 187.35 | -1 104.92 |
| Total depreciation | - 341.90 | - 252.72 | - 259.04 | - 343.21 | - 305.36 |
| EBIT | 742.09 | 977.97 | 639.69 | 600.61 | 391.77 |
| Other financial income | 3.25 | 39.79 | 36.68 | 34.41 | 31.03 |
| Other financial expenses | -49.78 | - 107.05 | -43.23 | -35.47 | - 104.72 |
| Pre-tax profit | 695.56 | 910.71 | 633.14 | 599.55 | 318.08 |
| Income taxes | - 152.20 | - 208.93 | - 151.48 | -41.49 | -77.96 |
| Net earnings | 543.36 | 701.78 | 481.67 | 558.07 | 240.12 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 994.82 | 1 948.43 | 1 902.04 | 1 855.65 | 1 809.26 |
| Machinery and equipment | 614.71 | 522.23 | 889.71 | 645.99 | 634.37 |
| Tangible assets total | 2 609.54 | 2 470.66 | 2 791.75 | 2 501.64 | 2 443.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 214.82 | 234.04 | 321.56 | 61.58 | 327.00 |
| Current other receivables | 0.00 | 0.00 | 0.03 | ||
| Current deferred tax assets | 40.51 | 38.71 | 105.84 | 126.21 | |
| Short term receivables total | 255.34 | 272.75 | 321.58 | 167.42 | 453.21 |
| Other current investments | 298.69 | 234.29 | 258.62 | 271.44 | 278.16 |
| Cash and bank deposits | 935.74 | 1 258.75 | 887.71 | 1 435.63 | 1 400.67 |
| Cash and cash equivalents | 1 234.43 | 1 493.04 | 1 146.33 | 1 707.07 | 1 678.83 |
| Balance sheet total (assets) | 4 099.30 | 4 236.46 | 4 259.66 | 4 376.13 | 4 575.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 135.00 | 158.80 |
| Retained earnings | 751.04 | 1 176.60 | 1 756.38 | 2 103.05 | 2 502.32 |
| Profit of the financial year | 543.36 | 701.78 | 481.67 | 558.07 | 240.12 |
| Shareholders equity total | 1 458.80 | 2 046.18 | 2 410.05 | 2 846.12 | 2 951.24 |
| Provisions | -0.00 | -0.00 | 12.88 | ||
| Non-current loans from credit institutions | 1 258.71 | 1 130.37 | 1 001.24 | 916.68 | 874.97 |
| Non-current liabilities total | 1 258.71 | 1 130.37 | 1 001.24 | 916.68 | 874.97 |
| Current loans from credit institutions | 128.35 | 128.35 | 128.35 | 41.00 | 42.00 |
| Current trade creditors | 112.02 | 119.98 | 184.72 | 56.45 | 222.56 |
| Current owed to participating | 93.41 | 99.90 | 100.22 | ||
| Short-term deferred tax liabilities | 139.36 | 172.13 | 44.90 | 87.65 | 11.64 |
| Other non-interest bearing current liabilities | 1 002.06 | 639.45 | 384.11 | 328.33 | 373.03 |
| Current liabilities total | 1 381.79 | 1 059.91 | 835.48 | 613.33 | 749.45 |
| Balance sheet total (liabilities) | 4 099.30 | 4 236.46 | 4 259.66 | 4 376.13 | 4 575.66 |
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.