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
Demant A/S — Credit Rating and Financial Key Figures
CVR number: 71186911
Kongebakken 9, 2765 Smørum
tel: 39177100
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 17 905.00 | 19 705.00 | 21 601.00 | 22 419.00 | 22 971.00 |
| Other operating income | 99.00 | ||||
| Costs of manufacturing | -4 447.00 | -5 036.00 | -5 281.00 | -5 329.00 | -5 600.00 |
| Gross profit | 13 458.00 | 14 669.00 | 16 320.00 | 17 090.00 | 17 371.00 |
| Costs of management | - 892.00 | -1 038.00 | -1 102.00 | -1 145.00 | -1 179.00 |
| Costs of distribution | -7 983.00 | -9 232.00 | -9 554.00 | -10 246.00 | -10 867.00 |
| Other operating expenses | -1 139.00 | -1 314.00 | -1 226.00 | -1 270.00 | -1 529.00 |
| Net income from associates | 120.00 | 122.00 | 68.00 | 99.00 | 36.00 |
| EBIT | 3 663.00 | 3 207.00 | 4 506.00 | 4 528.00 | 3 832.00 |
| Other financial income | 42.00 | 83.00 | 95.00 | 113.00 | 102.00 |
| Other financial expenses | - 244.00 | - 363.00 | - 856.00 | - 925.00 | - 833.00 |
| Pre-tax profit | 3 461.00 | 2 927.00 | 3 745.00 | 3 716.00 | 3 101.00 |
| Income taxes | - 750.00 | - 651.00 | - 922.00 | - 824.00 | - 734.00 |
| Profit/loss from discontinued operations | - 183.00 | - 192.00 | -1 025.00 | - 504.00 | - 823.00 |
| Net earnings | 2 528.00 | 2 084.00 | 1 798.00 | 2 388.00 | 1 544.00 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 10 317.00 | 12 582.00 | 13 540.00 | 15 066.00 | 20 379.00 |
| Intangible assets total | 10 317.00 | 12 582.00 | 13 540.00 | 15 066.00 | 20 379.00 |
| Other tangible assets | 2 277.00 | 2 553.00 | 2 813.00 | 2 909.00 | 3 428.00 |
| Tangible assets total | 2 277.00 | 2 553.00 | 2 813.00 | 2 909.00 | 3 428.00 |
| Participating interests | 822.00 | 728.00 | 363.00 | 370.00 | |
| Other non-current investments | 3 215.00 | 2 319.00 | 2 615.00 | 2 674.00 | 3 272.00 |
| Investments total | 3 215.00 | 3 141.00 | 3 343.00 | 3 037.00 | 3 642.00 |
| Non-curr. owed by particip. interest comp. | 371.00 | 277.00 | 193.00 | 166.00 | |
| Non-current loans receivable | 494.00 | 566.00 | 477.00 | 519.00 | 494.00 |
| Non-current other receivables | 75.00 | 84.00 | 170.00 | 217.00 | 171.00 |
| Deferred tax assets | 596.00 | 538.00 | 542.00 | 588.00 | 719.00 |
| Long term receivables total | 1 165.00 | 1 559.00 | 1 466.00 | 1 517.00 | 1 550.00 |
| Inventories total | 2 366.00 | 2 904.00 | 2 845.00 | 2 500.00 | 2 620.00 |
| Current trade debtors | 3 203.00 | 3 626.00 | 3 650.00 | 3 563.00 | 3 765.00 |
| Current loans receivable | 196.00 | 229.00 | 191.00 | 155.00 | 150.00 |
| Prepayments and accrued income | 308.00 | 394.00 | 415.00 | 435.00 | 449.00 |
| Current other receivables | 567.00 | 546.00 | 566.00 | 654.00 | 775.00 |
| Current deferred tax assets | 68.00 | 126.00 | 236.00 | 78.00 | 147.00 |
| Fair value of financial assets | 6.00 | 103.00 | 60.00 | 31.00 | 140.00 |
| Short term receivables total | 4 348.00 | 5 024.00 | 5 118.00 | 4 916.00 | 5 426.00 |
| Cash and bank deposits | 1 172.00 | 1 130.00 | 1 138.00 | 1 112.00 | 1 330.00 |
| Cash and cash equivalents | 1 172.00 | 1 130.00 | 1 138.00 | 1 112.00 | 1 330.00 |
| Non-current assets for sale | 964.00 | 283.00 | 1 393.00 | 699.00 | |
| Balance sheet total (assets) | 24 860.00 | 29 857.00 | 30 546.00 | 32 450.00 | 39 074.00 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 48.00 | 46.00 | 45.00 | 44.00 | 43.00 |
| Other reserves | 7 929.00 | 8 515.00 | 9 211.00 | 9 520.00 | 9 799.00 |
| Retained earnings | -2 528.00 | -2 084.00 | -1 798.00 | -2 388.00 | -1 544.00 |
| Profit of the financial year | 2 528.00 | 2 084.00 | 1 798.00 | 2 388.00 | 1 544.00 |
| Minority interest (BS) | 4.00 | 1.00 | 82.00 | 80.00 | 77.00 |
| Shareholders equity total | 7 981.00 | 8 562.00 | 9 338.00 | 9 644.00 | 9 919.00 |
| Non-current loans from credit institutions | 2 795.00 | 6 098.00 | 10 171.00 | 12 487.00 | 16 411.00 |
| Non-current leasing loans | 1 610.00 | 1 766.00 | 2 045.00 | 2 104.00 | 2 571.00 |
| Provisions | 268.00 | 175.00 | 201.00 | 213.00 | 221.00 |
| Non-current other liabilities | 763.00 | 1 067.00 | 1 296.00 | 1 273.00 | 1 717.00 |
| Non-current deferred tax liabilities | 470.00 | 620.00 | 633.00 | 634.00 | 812.00 |
| Non-current liabilities total | 5 906.00 | 9 726.00 | 14 346.00 | 16 711.00 | 21 732.00 |
| Current loans from credit institutions | 6 422.00 | 6 598.00 | 1 597.00 | 423.00 | 1 194.00 |
| Current leasing loans | 511.00 | 614.00 | 641.00 | 667.00 | 812.00 |
| Current trade creditors | 808.00 | 865.00 | 799.00 | 658.00 | 923.00 |
| Current owed to group member | 1.00 | ||||
| Short-term deferred tax liabilities | 267.00 | 311.00 | 578.00 | 603.00 | 458.00 |
| Other non-interest bearing current liabilities | 2 383.00 | 2 460.00 | 2 532.00 | 2 719.00 | 2 462.00 |
| Current provisions | 81.00 | 33.00 | 77.00 | 93.00 | 91.00 |
| Accruals and deferred income | 501.00 | 513.00 | 548.00 | 588.00 | 862.00 |
| Liabilities of non-current assets for sale | 175.00 | 89.00 | 344.00 | 621.00 | |
| Current liabilities total | 10 973.00 | 11 569.00 | 6 862.00 | 6 095.00 | 7 423.00 |
| Balance sheet total (liabilities) | 24 860.00 | 29 857.00 | 30 546.00 | 32 450.00 | 39 074.00 |
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.