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
HERNING MASSIVTRÆ A/S — Credit Rating and Financial Key Figures
CVR number: 25449363
Cedervej 6, 7400 Herning
tel: 97123066
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 477.89 | 11 907.14 | 7 646.42 | 6 670.57 | 5 938.88 |
| Costs of management | -2 376.96 | -2 537.74 | -2 649.64 | -2 458.01 | -2 549.16 |
| Costs of distribution | -2 477.36 | -2 915.09 | -3 179.34 | -2 591.82 | -2 319.29 |
| Other operating expenses | -41.74 | ||||
| EBIT | 5 623.57 | 6 454.30 | 1 817.44 | 1 620.75 | 1 028.69 |
| Other financial income | 21.26 | 0.05 | 0.20 | 3.55 | |
| Other financial expenses | - 119.39 | - 252.08 | - 448.46 | - 473.69 | - 329.45 |
| Pre-tax profit | 5 525.44 | 6 202.22 | 1 369.03 | 1 147.26 | 702.79 |
| Income taxes | -1 216.97 | -1 364.99 | - 312.04 | - 255.62 | - 156.71 |
| Net earnings | 4 308.46 | 4 837.23 | 1 056.99 | 891.64 | 546.08 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 2 752.44 | 6 051.51 | 5 556.93 | 6 195.77 | 5 428.41 |
| Machinery and equipment | 163.47 | 138.23 | 119.30 | 102.46 | 85.63 |
| Advance payments and construction in progress | 1 023.60 | ||||
| Tangible assets total | 2 915.91 | 6 189.75 | 5 676.23 | 6 298.24 | 6 537.64 |
| Investments total | |||||
| Non-current other receivables | 403.50 | 403.50 | 403.50 | 456.42 | 463.27 |
| Long term receivables total | 403.50 | 403.50 | 403.50 | 456.42 | 463.27 |
| Semifinished products | 670.53 | 444.03 | 422.33 | 468.99 | 454.09 |
| Raw materials and consumables | 6 892.26 | 8 138.58 | 8 039.75 | 7 389.75 | 7 414.29 |
| Finished products/goods | 3 415.26 | 4 219.77 | 4 194.94 | 3 851.41 | 3 594.07 |
| Advance payments | 574.39 | 365.87 | |||
| Inventories total | 11 552.44 | 12 802.37 | 12 657.02 | 12 076.01 | 11 462.45 |
| Current trade debtors | 3 130.28 | 3 935.21 | 2 415.63 | 2 111.63 | 3 242.15 |
| Current amounts owed by group member comp. | 74.00 | 222.00 | 404.00 | 247.47 | 214.95 |
| Prepayments and accrued income | 30.54 | 32.45 | 34.36 | 36.27 | 38.18 |
| Current other receivables | 7.12 | 122.95 | 887.01 | 45.75 | 240.55 |
| Short term receivables total | 3 241.94 | 4 312.61 | 3 741.00 | 2 441.13 | 3 735.82 |
| Cash and bank deposits | 344.62 | 0.50 | 0.38 | 0.51 | 0.53 |
| Cash and cash equivalents | 344.62 | 0.50 | 0.38 | 0.51 | 0.53 |
| Balance sheet total (assets) | 18 458.42 | 23 708.74 | 22 478.14 | 21 272.30 | 22 199.70 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Shares repurchased | 4 200.00 | 3 500.00 | 1 000.00 | 1 000.00 | 1 500.00 |
| Retained earnings | - 561.87 | 246.60 | 4 083.83 | 4 140.82 | 3 532.45 |
| Profit of the financial year | 4 308.46 | 4 837.23 | 1 056.99 | 891.64 | 546.08 |
| Shareholders equity total | 12 946.60 | 13 583.83 | 11 140.82 | 11 032.45 | 10 578.54 |
| Provisions | 108.82 | 244.31 | 206.83 | 429.93 | 451.63 |
| Non-current loans from credit institutions | 1 400.00 | 1 200.00 | 1 000.00 | 800.00 | 600.00 |
| Non-current leasing loans | 2 274.68 | 1 987.11 | 2 641.79 | 2 195.55 | |
| Non-current liabilities total | 1 400.00 | 3 474.68 | 2 987.11 | 3 441.79 | 2 795.55 |
| Current loans from credit institutions | 724.93 | 3 178.29 | 5 315.07 | 3 476.74 | 5 555.05 |
| Current trade creditors | 1 619.73 | 1 127.00 | 1 791.31 | 1 172.28 | 1 190.55 |
| Short-term deferred tax liabilities | 179.18 | 1 229.50 | 349.53 | 32.52 | 135.01 |
| Other non-interest bearing current liabilities | 1 479.16 | 871.13 | 687.48 | 1 686.58 | 1 493.39 |
| Current liabilities total | 4 003.01 | 6 405.91 | 8 143.38 | 6 368.13 | 8 373.99 |
| Balance sheet total (liabilities) | 18 458.42 | 23 708.74 | 22 478.14 | 21 272.30 | 22 199.70 |
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.