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
N. EILERSEN A/S — Credit Rating and Financial Key Figures
CVR number: 35118519
Fabriksvej 2, 5485 Skamby
mkp@eilersen.eu
tel: 64851057
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 29 185.23 | 21 560.85 | 15 567.25 | 16 552.20 | 16 497.01 |
| Employee benefit expenses | -12 271.78 | -13 749.47 | -14 802.49 | -14 840.41 | -14 736.51 |
| Total depreciation | - 955.05 | - 595.82 | -1 056.13 | -1 148.59 | -1 260.28 |
| EBIT | 15 958.40 | 7 215.56 | - 291.36 | 563.21 | 500.22 |
| Other financial income | 1 703.21 | 649.60 | 1 149.14 | 1 042.65 | 1 093.92 |
| Other financial expenses | - 947.60 | -2 205.61 | -2 843.56 | -1 202.63 | -1 179.41 |
| Net income from associates (fin.) | 2 292.47 | 2 298.42 | - 623.56 | - 295.93 | - 349.17 |
| Pre-tax profit | 19 006.48 | 7 957.97 | -2 609.34 | 107.30 | 65.55 |
| Income taxes | -3 689.97 | -1 360.98 | 78.98 | -75.38 | -42.34 |
| Net earnings | 15 316.51 | 6 596.99 | -2 530.36 | 31.92 | 23.21 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 410.00 | 3 144.03 | 2 835.83 | 2 711.25 | 2 384.38 |
| Machinery and equipment | 595.91 | 3 378.56 | 2 688.21 | 3 141.57 | 2 640.43 |
| Tangible assets total | 4 005.90 | 6 522.59 | 5 524.04 | 5 852.82 | 5 024.81 |
| Holdings in group member companies | 20 705.03 | 25 842.57 | 23 451.06 | 34 985.84 | 31 722.59 |
| Investments total | 20 705.03 | 25 842.57 | 23 451.06 | 34 985.84 | 31 722.59 |
| Non-curr. owed by group member comp. | 6 091.04 | 8 842.69 | 11 576.60 | ||
| Long term receivables total | 6 091.04 | 8 842.69 | 11 576.60 | ||
| Raw materials and consumables | 8 492.93 | 10 421.33 | 8 045.01 | 7 185.14 | 10 641.60 |
| Finished products/goods | 1 674.65 | 8 105.97 | 10 943.41 | 7 947.95 | 7 071.37 |
| Inventories total | 10 167.58 | 18 527.30 | 18 988.42 | 15 133.10 | 17 712.97 |
| Current trade debtors | 18 033.98 | 22 334.90 | 18 914.35 | 18 492.14 | 18 835.68 |
| Current amounts owed by group member comp. | 200.97 | 3 443.80 | 2 263.57 | 2 555.55 | 3 608.84 |
| Prepayments and accrued income | 322.45 | 537.07 | 730.50 | 1 169.21 | 2 064.47 |
| Current other receivables | 4 098.54 | 4 424.63 | 2 719.90 | 3 290.36 | 5 347.40 |
| Current deferred tax assets | 2.69 | 6.72 | 26.28 | ||
| Short term receivables total | 22 655.94 | 30 740.40 | 24 631.00 | 25 513.99 | 29 882.68 |
| Other current investments | 578.20 | 537.34 | 553.22 | 629.79 | 579.83 |
| Cash and bank deposits | 49 881.31 | 26 560.44 | 22 050.39 | 23 387.03 | 17 508.43 |
| Cash and cash equivalents | 50 459.51 | 27 097.78 | 22 603.61 | 24 016.82 | 18 088.26 |
| Balance sheet total (assets) | 114 085.00 | 117 573.33 | 106 774.74 | 105 502.57 | 102 431.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 4 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | |
| Other reserves | 14 466.91 | 19 266.24 | 16 904.96 | 16 894.76 | 13 419.95 |
| Retained earnings | 34 542.87 | 46 566.63 | 52 787.19 | 49 269.68 | 50 975.03 |
| Profit of the financial year | 15 316.51 | 6 596.99 | -2 530.36 | 31.92 | 23.21 |
| Shareholders equity total | 69 326.29 | 74 429.87 | 69 161.79 | 68 196.36 | 65 418.20 |
| Provisions | 368.88 | 449.58 | 368.73 | 736.10 | 769.52 |
| Non-current loans from credit institutions | 3 341.30 | 5 014.39 | 4 484.72 | 4 794.47 | 4 051.76 |
| Non-current owed to group member | 5 575.88 | 5 769.49 | 4 645.05 | 4 797.93 | 4 955.26 |
| Non-current deferred tax liabilities | 1 077.42 | ||||
| Non-current liabilities total | 9 994.59 | 10 783.89 | 9 129.78 | 9 592.40 | 9 007.02 |
| Current loans from credit institutions | 1 921.74 | 3 805.26 | 3 996.94 | 794.62 | 2 583.62 |
| Advances received | 716.14 | ||||
| Current trade creditors | 12 153.36 | 10 779.89 | 6 212.78 | 9 085.69 | 8 767.10 |
| Current owed to group member | 5 707.39 | 5 886.59 | 8 748.72 | 11 271.85 | 10 259.74 |
| Short-term deferred tax liabilities | 3 756.75 | 1 271.62 | |||
| Other non-interest bearing current liabilities | 10 139.87 | 10 166.62 | 9 156.00 | 5 825.54 | 5 626.11 |
| Current liabilities total | 34 395.24 | 31 909.99 | 28 114.44 | 26 977.71 | 27 236.57 |
| Balance sheet total (liabilities) | 114 085.00 | 117 573.33 | 106 774.74 | 105 502.57 | 102 431.32 |
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.