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
EJENDOMSSELSKABET V.S. LARSEN A/S — Credit Rating and Financial Key Figures
CVR number: 33041128
Gladsaxe Møllevej 67-69, 2860 Søborg
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 42 691.90 | 51 187.00 | 47 452.00 | 38 611.56 | 49 434.24 |
| Employee benefit expenses | -44 007.67 | -41 941.89 | -34 610.36 | ||
| Other operating expenses | - 277.14 | ||||
| Total depreciation | -2 363.16 | -1 104.27 | - 497.23 | ||
| EBIT | -3 679.00 | 1 220.00 | -3 945.00 | -4 711.73 | 14 326.65 |
| Other financial income | 14 877.97 | 12 824.56 | 5 330.61 | ||
| Other financial expenses | - 423.52 | - 931.84 | -4 323.88 | ||
| Net income from associates (fin.) | 628.45 | 448.50 | 1 119.76 | ||
| Pre-tax profit | 11 404.15 | -1 864.00 | 1 383.00 | 7 629.48 | 16 453.14 |
| Income taxes | -2 351.15 | -1 654.87 | -2 351.63 | ||
| Net earnings | 9 053.00 | -1 864.00 | 1 383.00 | 5 974.61 | 14 101.50 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 156.63 | ||||
| Intangible assets total | 156.63 | ||||
| Land and waters | 16 556.60 | 47 994.46 | 8 655.91 | ||
| Machinery and equipment | 2 511.73 | 537.78 | 684.80 | ||
| Tangible assets total | 19 068.33 | 48 532.24 | 9 340.71 | ||
| Participating interests | 3 802.97 | 3 143.73 | 3 546.49 | ||
| Investments total | 3 803.03 | 105 651.00 | 102 311.00 | 3 143.73 | 3 546.49 |
| Long term receivables total | |||||
| Semifinished products | 640.67 | ||||
| Raw materials and consumables | 421.85 | 313.67 | |||
| Inventories total | 640.67 | 421.85 | 313.67 | ||
| Current trade debtors | 11 741.49 | 12 987.27 | 9 885.46 | ||
| Prepayments and accrued income | 129.13 | 209.71 | 838.51 | ||
| Current other receivables | 3 098.45 | 4 908.29 | 3 981.21 | ||
| Current deferred tax assets | 297.92 | 1 309.36 | 156.55 | ||
| Short term receivables total | 15 266.98 | 19 414.64 | 14 861.73 | ||
| Other current investments | 63 975.95 | 40 194.23 | 41 166.61 | ||
| Cash and bank deposits | 1 373.40 | 463.50 | 36 030.44 | ||
| Cash and cash equivalents | 65 349.35 | 40 657.73 | 77 197.04 | ||
| Balance sheet total (assets) | 104 285.00 | 105 651.00 | 102 311.00 | 112 170.20 | 105 259.64 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 4 000.00 | 50 939.00 | 52 322.00 | 4 000.00 | 4 000.00 |
| Shares repurchased | 3 000.00 | 60 000.00 | |||
| Other reserves | 0.05 | ||||
| Retained earnings | 39 576.23 | 1 864.00 | -1 383.00 | 48 175.51 | -5 850.07 |
| Profit of the financial year | 9 053.00 | -1 864.00 | 1 383.00 | 5 974.61 | 14 101.50 |
| Minority interest (BS) | 173.73 | 146.56 | 71.32 | ||
| Shareholders equity total | 55 803.00 | 50 939.00 | 52 322.00 | 58 296.68 | 72 322.76 |
| Provisions | -0.05 | -1 165.00 | 226.50 | 568.30 | |
| Non-current loans from credit institutions | 20 074.89 | 16 945.11 | 12 343.29 | ||
| Non-current liabilities total | 20 074.89 | 16 945.11 | 12 343.29 | ||
| Current loans from credit institutions | 1 273.71 | 13 908.14 | 844.46 | ||
| Current trade creditors | 2 465.45 | 4 103.63 | 3 207.39 | ||
| Short-term deferred tax liabilities | 1 692.07 | ||||
| Other non-interest bearing current liabilities | 21 317.62 | 12 934.90 | 12 657.48 | ||
| Accruals and deferred income | 1 658.24 | 5 755.23 | 3 315.95 | ||
| Current liabilities total | 28 407.09 | 36 701.91 | 20 025.28 | ||
| Balance sheet total (liabilities) | 104 284.94 | 50 939.00 | 51 157.00 | 112 170.20 | 105 259.64 |
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.