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
EMD INTERNATIONAL A/S — Credit Rating and Financial Key Figures
CVR number: 27491529
Niels Jernes Vej 10, 9220 Aalborg Øst
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 47 640.00 | 50 824.00 | 60 475.00 | 69 785.00 | 73 416.74 |
| Employee benefit expenses | -32 929.00 | -34 925.00 | -40 983.00 | -45 031.00 | -48 231.42 |
| Other operating expenses | -4.00 | ||||
| Total depreciation | -44.00 | -25.00 | -63.00 | -94.00 | - 145.07 |
| EBIT | 14 667.00 | 15 870.00 | 19 429.00 | 24 660.00 | 25 040.25 |
| Other financial income | 52.00 | 85.00 | 406.00 | 480.00 | 196.82 |
| Other financial expenses | - 200.00 | - 196.00 | -6.00 | - 198.00 | -43.22 |
| Pre-tax profit | 14 519.00 | 15 759.00 | 19 829.00 | 24 942.00 | 25 193.84 |
| Income taxes | -3 217.00 | -3 482.00 | -4 365.00 | -5 534.00 | -5 555.85 |
| Net earnings | 11 302.00 | 12 277.00 | 15 464.00 | 19 408.00 | 19 637.99 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 203.00 | 187.00 | 141.00 | 331.87 | |
| Machinery and equipment | 39.00 | 10.00 | 109.00 | 167.00 | 287.60 |
| Tangible assets total | 39.00 | 213.00 | 296.00 | 308.00 | 619.47 |
| Participating interests | 104.00 | 104.00 | 104.00 | 104.00 | 103.76 |
| Investments total | 104.00 | 104.00 | 104.00 | 104.00 | 103.76 |
| Non-current other receivables | 145.00 | 372.00 | 488.00 | 536.00 | 854.47 |
| Long term receivables total | 145.00 | 372.00 | 488.00 | 536.00 | 854.47 |
| Inventories total | |||||
| Current trade debtors | 9 956.00 | 9 420.00 | 11 335.00 | 11 110.00 | 13 114.00 |
| Current amounts owed by group member comp. | 2 279.00 | 498.00 | 10 966.42 | ||
| Current owed by particip. interest comp. | 21.00 | 298.00 | 103.00 | 39.00 | 30.63 |
| Prepayments and accrued income | 349.00 | 173.00 | 632.00 | 606.00 | 1 707.88 |
| Current other receivables | 1 581.00 | 1 006.00 | 1 137.00 | 454.00 | 579.72 |
| Current deferred tax assets | 3 323.00 | 3 039.00 | 1 223.00 | 933.00 | 584.00 |
| Short term receivables total | 15 230.00 | 16 215.00 | 14 430.00 | 13 640.00 | 26 982.65 |
| Cash and bank deposits | 25 791.00 | 25 516.00 | 25 733.00 | 24 389.00 | 9 254.89 |
| Cash and cash equivalents | 25 791.00 | 25 516.00 | 25 733.00 | 24 389.00 | 9 254.89 |
| Balance sheet total (assets) | 41 309.00 | 42 420.00 | 41 051.00 | 38 977.00 | 37 815.24 |
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 | 11 300.00 | 12 200.00 | 15 528.00 | 19 464.00 | 19 607.75 |
| Other reserves | -1 628.00 | -1 564.00 | -1 507.75 | ||
| Retained earnings | -9 750.00 | -10 648.00 | -13 899.00 | -17 900.00 | -18 100.00 |
| Profit of the financial year | 11 302.00 | 12 277.00 | 15 464.00 | 19 408.00 | 19 637.99 |
| Shareholders equity total | 13 852.00 | 14 829.00 | 16 465.00 | 20 408.00 | 20 637.99 |
| Provisions | 4 872.00 | 1 447.00 | 1 681.00 | 1 813.00 | 1 595.47 |
| Non-current liabilities total | |||||
| Advances received | 1 111.00 | 298.87 | |||
| Current trade creditors | 1 118.00 | 5 955.00 | 1 285.00 | 1 087.00 | 1 438.70 |
| Current owed to group member | 1 384.00 | 877.00 | |||
| Short-term deferred tax liabilities | 2 297.00 | 1 078.00 | 2 708.00 | 325.27 | |
| Other non-interest bearing current liabilities | 17 246.00 | 17 473.00 | 17 863.00 | 11 064.00 | 12 809.95 |
| Accruals and deferred income | 540.00 | 1 638.00 | 2 880.00 | 786.00 | 708.99 |
| Current liabilities total | 22 585.00 | 26 144.00 | 22 905.00 | 16 756.00 | 15 581.78 |
| Balance sheet total (liabilities) | 41 309.00 | 42 420.00 | 41 051.00 | 38 977.00 | 37 815.24 |
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.