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
MICHAEL OLSEN & PARTNERE A/S — Credit Rating and Financial Key Figures
CVR number: 25796632
Smedeholm 10, 2730 Herlev
tel: 44641510
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 723.27 | 6 630.87 | 4 881.69 | 6 910.70 | 8 796.40 |
| Employee benefit expenses | -6 375.59 | -6 531.81 | -4 367.89 | -7 479.72 | -7 973.57 |
| Other operating expenses | - 118.92 | -0.40 | -95.99 | -26.46 | - 183.56 |
| Total depreciation | - 456.65 | - 437.83 | - 350.95 | - 393.06 | - 355.64 |
| EBIT | -1 227.89 | - 339.18 | 66.87 | - 988.54 | 283.62 |
| Other financial income | 28.71 | 126.27 | 1.92 | -94.24 | 55.43 |
| Other financial expenses | - 110.29 | - 335.45 | - 113.58 | - 120.06 | - 127.93 |
| Reduction non-current investment assets | - 548.29 | - 158.10 | 386.68 | -10.00 | |
| Income from other inv. held as non-curr. assets | 2 217.60 | 2 222.04 | 1 091.88 | 1 786.44 | 1 397.11 |
| Pre-tax profit | 359.85 | 1 515.57 | 1 433.78 | 583.59 | 1 598.23 |
| Income taxes | -73.28 | - 325.60 | - 320.68 | - 124.34 | - 385.71 |
| Net earnings | 286.57 | 1 189.98 | 1 113.09 | 459.25 | 1 212.52 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 397.78 | 396.26 | 417.90 | 185.22 | 52.45 |
| Intangible assets total | 397.78 | 396.26 | 417.90 | 185.22 | 52.45 |
| Land and waters | 977.52 | 970.14 | 1 031.14 | 1 018.51 | |
| Buildings | 15.06 | 6.56 | 1.87 | 127.09 | 99.02 |
| Machinery and equipment | 588.48 | 794.15 | 581.76 | 497.20 | 695.02 |
| Advance payments and construction in progress | 985.00 | ||||
| Tangible assets total | 1 588.54 | 1 778.23 | 1 553.77 | 1 655.43 | 1 812.56 |
| Investments total | 70.28 | 74.90 | 79.72 | 172.36 | 176.67 |
| Non-current other receivables | 418.69 | 149.97 | 217.28 | 58.80 | 27.93 |
| Long term receivables total | 418.69 | 149.97 | 217.28 | 58.80 | 27.93 |
| Inventories total | |||||
| Current trade debtors | 1 589.27 | 2 433.88 | 2 315.33 | 3 112.20 | 3 780.86 |
| Current amounts owed by group member comp. | 14.87 | 1.26 | 58.22 | ||
| Prepayments and accrued income | 52.55 | 80.55 | 60.57 | 57.18 | 58.88 |
| Current other receivables | 1 592.89 | 1 300.00 | |||
| Current deferred tax assets | 980.82 | 681.09 | |||
| Short term receivables total | 2 622.63 | 3 195.51 | 3 983.66 | 4 470.64 | 3 897.96 |
| Cash and bank deposits | 2 689.05 | 1 850.06 | 1 938.66 | 1 561.67 | 2 014.25 |
| Cash and cash equivalents | 2 689.05 | 1 850.06 | 1 938.66 | 1 561.67 | 2 014.25 |
| Balance sheet total (assets) | 7 786.97 | 7 444.92 | 8 190.97 | 8 104.13 | 7 981.83 |
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 | 1 100.00 | 1 000.00 | 450.00 | 1 200.00 | |
| Other reserves | 310.27 | 309.08 | 325.96 | 144.47 | 40.91 |
| Retained earnings | 1 760.47 | 948.22 | 1 121.32 | 1 965.91 | 1 328.72 |
| Profit of the financial year | 286.57 | 1 189.98 | 1 113.09 | 459.25 | 1 212.52 |
| Shareholders equity total | 3 357.31 | 4 547.28 | 4 560.38 | 4 019.63 | 4 782.14 |
| Provisions | 18.75 | 62.34 | 43.47 | 165.93 | |
| Non-current loans from credit institutions | 1 300.00 | ||||
| Non-current other liabilities | 398.74 | ||||
| Non-current deferred tax liabilities | 296.37 | 249.43 | 257.16 | ||
| Non-current liabilities total | 398.74 | 296.37 | 249.43 | 1 557.16 | |
| Current loans from credit institutions | 0.60 | ||||
| Current trade creditors | 442.44 | 338.31 | 422.19 | 502.81 | 496.16 |
| Current owed to group member | 2 630.05 | ||||
| Short-term deferred tax liabilities | 276.61 | 143.22 | 413.25 | ||
| Other non-interest bearing current liabilities | 958.44 | 2 244.22 | 2 619.43 | 1 837.84 | 2 124.35 |
| Current liabilities total | 4 030.92 | 2 582.52 | 3 318.82 | 2 483.88 | 3 033.76 |
| Balance sheet total (liabilities) | 7 786.97 | 7 444.92 | 8 190.97 | 8 104.13 | 7 981.83 |
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.