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
KØRSCHEN METAL A/S — Credit Rating and Financial Key Figures
CVR number: 28862989
Rammevej 88, Ramme 7620 Lemvig
tel: 97889930
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 559.89 | 12 899.85 | 12 078.68 | 12 155.35 | 14 791.47 |
| Employee benefit expenses | -4 328.23 | -4 218.95 | -4 728.77 | -4 998.88 | -6 416.39 |
| Total depreciation | -2 282.35 | -4 919.28 | -8 619.36 | -2 314.88 | -1 904.50 |
| EBIT | 6 949.31 | 3 761.63 | 3 920.98 | 4 841.60 | 6 470.59 |
| Other financial income | 14.87 | 5.18 | |||
| Other financial expenses | -65.95 | -67.39 | - 335.51 | - 493.12 | - 368.68 |
| Income from other inv. held as non-curr. assets | 4.50 | ||||
| Pre-tax profit | 6 883.36 | 3 694.24 | 3 585.47 | 4 363.35 | 6 111.59 |
| Income taxes | -1 521.59 | - 820.12 | -1 672.30 | - 959.91 | -1 095.90 |
| Net earnings | 5 361.77 | 2 874.13 | 1 913.16 | 3 403.43 | 5 015.69 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 161.71 | 3 871.17 | 6 361.00 | 6 385.03 | 3 791.89 |
| Buildings | 3 329.96 | 2 382.56 | 11 096.59 | 9 408.56 | 7 849.08 |
| Tangible assets total | 7 491.67 | 6 253.73 | 17 457.59 | 15 793.59 | 11 640.96 |
| Investments total | |||||
| Non-current loans receivable | 13.07 | 14.56 | 15.79 | 17.02 | 18.67 |
| Non-current other receivables | 75.00 | 75.00 | 75.00 | ||
| Long term receivables total | 13.07 | 14.56 | 90.79 | 92.02 | 93.67 |
| Semifinished products | 308.93 | 30.72 | 6.67 | 138.09 | 149.99 |
| Raw materials and consumables | 3 755.05 | 4 317.42 | 3 766.98 | 3 316.97 | 2 937.28 |
| Inventories total | 4 063.98 | 4 348.14 | 3 773.65 | 3 455.05 | 3 087.27 |
| Current trade debtors | 3 600.34 | 3 075.24 | 3 802.70 | 4 031.25 | 2 575.98 |
| Current amounts owed by group member comp. | 531.78 | 277.00 | |||
| Prepayments and accrued income | 25.35 | ||||
| Current other receivables | 131.05 | 188.21 | 120.46 | 110.81 | 86.29 |
| Current deferred tax assets | 182.70 | 167.06 | 119.06 | 143.85 | |
| Short term receivables total | 4 445.88 | 3 707.51 | 4 067.57 | 4 285.91 | 2 662.27 |
| Cash and bank deposits | 1 277.66 | 1 308.37 | 3 045.22 | ||
| Cash and cash equivalents | 1 277.66 | 1 308.37 | 3 045.22 | ||
| Balance sheet total (assets) | 17 292.26 | 15 632.32 | 25 389.60 | 23 626.57 | 20 529.38 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 555.56 | 555.56 | 555.56 | 555.56 | 555.56 |
| Share premium account | 405.77 | 405.77 | 405.77 | 405.77 | 405.77 |
| Shares repurchased | 6 000.00 | 2 850.00 | 1 900.00 | 3 400.00 | 5 000.00 |
| Retained earnings | -1 960.14 | 551.63 | 1 525.75 | 38.92 | -1 557.65 |
| Profit of the financial year | 5 361.77 | 2 874.13 | 1 913.16 | 3 403.43 | 5 015.69 |
| Shareholders equity total | 10 362.96 | 7 237.08 | 6 300.25 | 7 803.68 | 9 419.37 |
| Provisions | 1.23 | ||||
| Non-current loans from credit institutions | 856.05 | 677.55 | 498.14 | 317.81 | 132.27 |
| Non-current leasing loans | 1 622.03 | 1 110.59 | 8 737.78 | 7 178.79 | 5 536.67 |
| Non-current liabilities total | 2 478.08 | 1 788.14 | 9 235.92 | 7 496.60 | 5 668.94 |
| Current loans from credit institutions | 757.99 | 689.93 | 2 036.35 | 2 056.77 | 1 450.52 |
| Advances received | 40.88 | ||||
| Current trade creditors | 711.47 | 2 973.79 | 1 869.74 | 2 363.80 | 1 870.95 |
| Current owed to group member | 2 826.04 | 1 783.42 | 23.65 | ||
| Short-term deferred tax liabilities | 1 626.11 | 804.47 | 1 624.30 | 984.70 | 678.83 |
| Other non-interest bearing current liabilities | 1 355.65 | 2 138.89 | 1 496.99 | 1 137.60 | 1 375.02 |
| Current liabilities total | 4 451.23 | 6 607.09 | 9 853.43 | 8 326.29 | 5 439.85 |
| Balance sheet total (liabilities) | 17 292.26 | 15 632.32 | 25 389.60 | 23 626.57 | 20 529.38 |
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.