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
AUT. EL-INSTALLATØR JØRN THRANE A/S — Credit Rating and Financial Key Figures
CVR number: 12248806
Sunekær 1, 5471 Søndersø
tel: 64841910
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 636.89 | 11 861.07 | 11 464.18 | 11 991.23 | 13 321.03 |
| Employee benefit expenses | -6 207.91 | -6 722.77 | -6 257.73 | -6 987.28 | -7 498.10 |
| Other operating expenses | -13.40 | -17.00 | |||
| Total depreciation | - 431.58 | - 496.16 | - 521.83 | - 395.72 | - 418.61 |
| EBIT | 3 984.00 | 4 642.15 | 4 667.63 | 4 608.22 | 5 404.32 |
| Other financial income | 40.03 | 0.32 | 7.34 | 34.13 | 17.25 |
| Other financial expenses | -68.08 | -71.42 | - 149.41 | - 149.62 | - 131.49 |
| Pre-tax profit | 3 955.95 | 4 571.05 | 4 525.56 | 4 492.73 | 5 290.07 |
| Income taxes | - 874.48 | -1 007.67 | - 823.93 | - 994.83 | -1 198.50 |
| Net earnings | 3 081.47 | 3 563.37 | 3 701.63 | 3 497.91 | 4 091.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 100.00 | ||||
| Intangible assets total | 100.00 | ||||
| Land and waters | 3 921.01 | 3 874.39 | 6 462.93 | 6 373.59 | 5 901.95 |
| Machinery and equipment | 1 114.25 | 977.58 | 767.27 | 846.67 | 1 305.39 |
| Tangible assets total | 5 035.26 | 4 851.98 | 7 230.20 | 7 220.26 | 7 207.34 |
| Investments total | |||||
| Non-current loans receivable | 226.00 | 206.00 | 196.00 | 216.00 | 226.00 |
| Long term receivables total | 226.00 | 206.00 | 196.00 | 216.00 | 226.00 |
| Raw materials and consumables | 392.50 | 388.50 | 290.50 | 209.00 | 254.00 |
| Inventories total | 392.50 | 388.50 | 290.50 | 209.00 | 254.00 |
| Current trade debtors | 3 694.34 | 4 120.45 | 3 737.45 | 5 290.33 | 2 362.87 |
| Current amounts owed by group member comp. | 66.13 | ||||
| Prepayments and accrued income | 10.12 | 10.27 | 0.45 | ||
| Current other receivables | 372.16 | 976.78 | 414.08 | 596.33 | 621.26 |
| Current deferred tax assets | 69.43 | 154.43 | |||
| Short term receivables total | 4 076.62 | 5 176.93 | 4 151.97 | 6 041.09 | 3 050.26 |
| Cash and bank deposits | 1 245.28 | 623.59 | 1 148.32 | 1 483.26 | 1 662.31 |
| Cash and cash equivalents | 1 245.28 | 623.59 | 1 148.32 | 1 483.26 | 1 662.31 |
| Balance sheet total (assets) | 10 975.66 | 11 246.99 | 13 017.00 | 15 169.61 | 12 499.91 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 3 500.00 | 3 000.00 | 3 400.00 | 4 000.00 |
| Retained earnings | - 328.66 | - 747.19 | - 183.82 | 117.80 | - 384.29 |
| Profit of the financial year | 3 081.47 | 3 563.37 | 3 701.63 | 3 497.91 | 4 091.57 |
| Shareholders equity total | 6 252.81 | 6 816.18 | 7 017.80 | 7 515.71 | 8 207.28 |
| Provisions | 1 001.91 | 987.02 | 75.19 | 104.45 | 134.75 |
| Non-current loans from credit institutions | 801.22 | 730.16 | 2 344.59 | 1 866.41 | 1 785.83 |
| Non-current deferred tax liabilities | 167.98 | 42.50 | |||
| Non-current liabilities total | 969.20 | 772.67 | 2 344.59 | 1 866.41 | 1 785.83 |
| Current loans from credit institutions | 163.88 | 156.06 | 126.57 | 77.20 | 79.20 |
| Current trade creditors | 1 397.52 | 1 438.62 | 2 028.97 | 3 596.55 | 807.99 |
| Current owed to group member | 2.55 | 0.95 | 0.95 | 88.30 | |
| Short-term deferred tax liabilities | 116.40 | 87.36 | 76.20 | ||
| Other non-interest bearing current liabilities | 1 071.39 | 1 075.50 | 1 335.57 | 1 494.00 | 1 408.66 |
| Accruals and deferred income | 426.98 | ||||
| Current liabilities total | 2 751.74 | 2 671.13 | 3 579.41 | 5 683.04 | 2 372.06 |
| Balance sheet total (liabilities) | 10 975.66 | 11 246.99 | 13 017.00 | 15 169.61 | 12 499.91 |
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.