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
MC VERDI ApS — Credit Rating and Financial Key Figures
CVR number: 24221040
Nordre Strandvej 153 B, 3140 Ålsgårde
mail@mcverdi.dk
tel: 70204540
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 419.98 | 2 972.55 | 1 987.93 | 2 379.18 | 2 503.65 |
| Employee benefit expenses | -2 821.26 | -3 125.03 | -2 990.91 | -2 352.72 | -2 388.07 |
| Total depreciation | -19.76 | -22.56 | -61.68 | -74.72 | -74.48 |
| EBIT | 578.95 | - 175.04 | -1 064.66 | -48.25 | 41.09 |
| Other financial income | 29.87 | 4.57 | 22.83 | 16.72 | 17.78 |
| Other financial expenses | -72.02 | - 116.29 | - 159.40 | - 218.16 | - 226.29 |
| Net income from associates (fin.) | 308.12 | 93.89 | 103.48 | 55.40 | 65.66 |
| Pre-tax profit | 844.92 | - 192.87 | -1 097.75 | - 194.30 | - 101.76 |
| Income taxes | - 144.30 | 42.20 | 62.79 | 14.78 | 33.42 |
| Net earnings | 700.62 | - 150.67 | -1 034.96 | - 179.52 | -68.34 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 82.31 | 62.55 | 42.80 | 23.04 | 3.29 |
| Machinery and equipment | 10.97 | 8.17 | 227.06 | 172.10 | 117.37 |
| Tangible assets total | 93.27 | 70.72 | 269.86 | 195.15 | 120.66 |
| Holdings in group member companies | 899.87 | 193.76 | 560.31 | 608.98 | 776.21 |
| Investments total | 1 109.12 | 403.00 | 769.56 | 818.23 | 985.46 |
| Long term receivables total | |||||
| Finished products/goods | 4 603.58 | 5 472.97 | 5 948.83 | 4 873.85 | 4 141.85 |
| Advance payments | 454.26 | ||||
| Inventories total | 4 603.58 | 5 927.23 | 5 948.83 | 4 873.85 | 4 141.85 |
| Current trade debtors | 394.76 | 1 013.26 | 315.12 | 104.38 | 290.67 |
| Current amounts owed by group member comp. | 171.13 | 164.61 | |||
| Prepayments and accrued income | 14.24 | 14.24 | 14.24 | 15.23 | 9.84 |
| Current other receivables | 25.51 | 105.07 | 82.26 | 117.75 | |
| Current deferred tax assets | 384.54 | 417.29 | 198.72 | 193.53 | 139.20 |
| Short term receivables total | 964.68 | 1 634.90 | 633.15 | 395.39 | 557.46 |
| Cash and bank deposits | 1 430.69 | 141.60 | 74.78 | 95.03 | 56.32 |
| Cash and cash equivalents | 1 430.69 | 141.60 | 74.78 | 95.03 | 56.32 |
| Balance sheet total (assets) | 8 201.34 | 8 177.46 | 7 696.18 | 6 377.66 | 5 861.76 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 60.00 | ||||
| Other reserves | 794.01 | 258.62 | 519.11 | 574.51 | 696.21 |
| Retained earnings | 1 590.10 | 2 826.11 | 2 414.95 | 1 324.59 | 1 023.37 |
| Profit of the financial year | 700.62 | - 150.67 | -1 034.96 | - 179.52 | -68.34 |
| Shareholders equity total | 3 269.73 | 3 059.06 | 2 024.10 | 1 844.58 | 1 776.23 |
| Provisions | 0.70 | ||||
| Non-current owed to group member | 707.36 | 732.35 | 711.48 | 807.62 | |
| Non-current liabilities total | 707.36 | 732.35 | 711.48 | 807.62 | |
| Current loans from credit institutions | 99.20 | 1 586.91 | 2 915.41 | 1 747.84 | 1 227.34 |
| Current trade creditors | 364.03 | 918.72 | 512.80 | 800.11 | 396.87 |
| Current owed to participating | 193.04 | 295.61 | 471.04 | 567.74 | |
| Current owed to group member | 1 228.62 | ||||
| Short-term deferred tax liabilities | 469.69 | 192.64 | |||
| Other non-interest bearing current liabilities | 2 769.37 | 1 442.80 | 1 141.60 | 775.55 | 1 049.20 |
| Accruals and deferred income | 76.92 | 74.31 | 27.06 | 36.77 | |
| Current liabilities total | 4 930.91 | 4 411.04 | 4 939.74 | 3 821.60 | 3 277.91 |
| Balance sheet total (liabilities) | 8 201.34 | 8 177.46 | 7 696.18 | 6 377.66 | 5 861.76 |
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.