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
J.O.M. RUSTFRI SMEDE OG MONTAGE A/S — Credit Rating and Financial Key Figures
CVR number: 30694732
Industrivej 32, 7700 Thisted
info@jomrustfri.dk
tel: 97920644
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 902.22 | 14 693.78 | 12 322.49 | 17 412.93 | 15 854.88 |
| Employee benefit expenses | -9 420.73 | -9 459.53 | -8 472.01 | -10 781.92 | -10 594.64 |
| Total depreciation | - 301.59 | - 339.73 | - 320.90 | - 404.39 | - 503.13 |
| EBIT | 11 179.89 | 4 894.51 | 3 529.58 | 6 226.63 | 4 757.12 |
| Other financial income | 0.89 | 13.75 | 4.67 | ||
| Other financial expenses | -66.00 | - 121.02 | -51.15 | -1.01 | -9.85 |
| Pre-tax profit | 11 113.89 | 4 773.49 | 3 479.32 | 6 239.37 | 4 751.93 |
| Income taxes | -2 447.04 | -1 055.57 | - 772.19 | -1 379.70 | -1 066.19 |
| Net earnings | 8 666.84 | 3 717.92 | 2 707.13 | 4 859.67 | 3 685.74 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 849.05 | 1 745.80 | 1 642.54 | 1 539.29 | 1 436.03 |
| Machinery and equipment | 569.79 | 404.57 | 464.73 | 998.82 | 846.93 |
| Tangible assets total | 2 418.84 | 2 150.37 | 2 107.27 | 2 538.11 | 2 282.96 |
| Investments total | |||||
| Non-current loans receivable | 8.00 | 8.00 | |||
| Long term receivables total | 8.00 | 8.00 | |||
| Semifinished products | 143.58 | 40.65 | 357.50 | ||
| Raw materials and consumables | 2 412.66 | 1 919.73 | 1 527.35 | 1 770.05 | 1 820.34 |
| Finished products/goods | 412.50 | 530.00 | 440.20 | 110.00 | 110.00 |
| Inventories total | 2 968.74 | 2 490.39 | 1 967.55 | 1 880.05 | 2 287.84 |
| Current trade debtors | 11 160.22 | 5 187.62 | 3 239.45 | 1 690.51 | 2 728.25 |
| Current amounts owed by group member comp. | 357.71 | 627.82 | 1 180.07 | 975.81 | |
| Prepayments and accrued income | 135.03 | 144.13 | 149.08 | 134.08 | 188.33 |
| Current other receivables | 1 434.36 | 400.01 | 758.71 | 148.72 | 170.66 |
| Short term receivables total | 12 729.62 | 6 089.46 | 4 775.05 | 3 153.38 | 4 063.05 |
| Cash and bank deposits | 2 745.10 | 1 231.27 | 2 535.02 | 2 989.44 | 2 618.51 |
| Cash and cash equivalents | 2 745.10 | 1 231.27 | 2 535.02 | 2 989.44 | 2 618.51 |
| Balance sheet total (assets) | 20 870.30 | 11 969.49 | 11 384.89 | 10 560.96 | 11 252.37 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 588.24 | 588.24 | 588.24 | 588.24 | 588.24 |
| Shares repurchased | 8 666.84 | 2 565.36 | 1 935.60 | 6 000.00 | 2 000.00 |
| Other reserves | -4 000.00 | ||||
| Retained earnings | -6 276.65 | - 175.18 | 1 607.14 | -1 685.72 | 1 173.94 |
| Profit of the financial year | 8 666.84 | 3 717.92 | 2 707.13 | 4 859.67 | 3 685.74 |
| Shareholders equity total | 11 645.27 | 6 696.34 | 6 838.11 | 5 762.18 | 7 447.92 |
| Provisions | 817.80 | 247.90 | 402.35 | 405.67 | 195.68 |
| Non-current liabilities total | |||||
| Advances received | 164.25 | ||||
| Current trade creditors | 880.72 | 666.04 | 836.48 | 588.20 | 458.20 |
| Current owed to group member | 210.12 | ||||
| Short-term deferred tax liabilities | 857.48 | 1 625.48 | 617.74 | 1 376.38 | 1 276.18 |
| Other non-interest bearing current liabilities | 4 852.79 | 2 458.23 | 1 581.74 | 2 152.76 | 1 874.39 |
| Accruals and deferred income | 1 441.87 | 275.50 | 1 108.47 | 275.77 | |
| Current liabilities total | 8 407.24 | 5 025.25 | 4 144.42 | 4 393.12 | 3 608.77 |
| Balance sheet total (liabilities) | 20 870.30 | 11 969.49 | 11 384.89 | 10 560.96 | 11 252.37 |
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.