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
SCHUBELL HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 10069661
Høgevej 15, 3400 Hillerød
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 096.98 | 2 575.78 | 2 215.83 | 2 765.00 | 2 827.64 |
| Employee benefit expenses | - 379.38 | - 378.87 | - 378.73 | - 373.00 | - 494.57 |
| Total depreciation | - 182.69 | - 228.07 | - 238.25 | - 277.82 | - 246.79 |
| EBIT | 1 534.91 | 1 968.84 | 1 598.85 | 2 114.17 | 2 086.28 |
| Other financial income | - 633.56 | 509.18 | 492.79 | 20.66 | |
| Other financial expenses | - 216.94 | - 885.13 | - 907.65 | - 258.53 | - 468.01 |
| Net income from associates (fin.) | 811.88 | 2 552.10 | 2 689.64 | 2 479.28 | 2 210.51 |
| Pre-tax profit | 2 129.85 | 3 002.24 | 3 890.01 | 4 827.71 | 3 849.44 |
| Income taxes | - 235.19 | -99.04 | - 265.82 | - 517.30 | - 360.90 |
| Net earnings | 1 894.65 | 2 903.20 | 3 624.19 | 4 310.41 | 3 488.54 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 843.93 | 16 566.89 | 16 997.68 | 24 434.23 | 24 844.16 |
| Machinery and equipment | 133.10 | 82.07 | 31.04 | ||
| Tangible assets total | 11 977.03 | 16 648.96 | 17 028.72 | 24 434.23 | 24 844.16 |
| Participating interests | 5 388.07 | 5 940.17 | 6 129.81 | 6 109.09 | 5 819.60 |
| Investments total | 5 388.07 | 5 940.17 | 6 129.81 | 6 109.09 | 5 819.60 |
| Long term receivables total | |||||
| Finished products/goods | 390.21 | ||||
| Inventories total | 390.21 | ||||
| Current trade debtors | 47.40 | 47.40 | 9.48 | 30.38 | 479.39 |
| Prepayments and accrued income | 37.26 | 35.09 | 594.67 | ||
| Current other receivables | 1 661.20 | 843.46 | 75.55 | 55.74 | 150.25 |
| Short term receivables total | 1 745.87 | 925.94 | 679.70 | 86.12 | 629.64 |
| Other current investments | 2 371.78 | 318.29 | 796.52 | 1 228.21 | 1 048.14 |
| Cash and bank deposits | 1 157.57 | 1 107.65 | 4 456.52 | 3 096.58 | 6 837.10 |
| Cash and cash equivalents | 3 529.36 | 1 425.94 | 5 253.04 | 4 324.79 | 7 885.23 |
| Balance sheet total (assets) | 22 640.32 | 24 941.01 | 29 091.27 | 34 954.23 | 39 568.86 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | 67.50 | 75.80 |
| Other reserves | 5 288.07 | 5 840.17 | 6 029.81 | 6 009.09 | 6 298.57 |
| Retained earnings | 8 273.60 | 9 557.26 | 12 209.82 | 15 787.23 | 19 732.36 |
| Profit of the financial year | 1 894.65 | 2 903.20 | 3 624.19 | 4 310.41 | 3 488.54 |
| Shareholders equity total | 15 638.53 | 18 484.53 | 22 049.82 | 26 299.24 | 29 720.28 |
| Provisions | 707.01 | 749.44 | 823.91 | 869.55 | 889.56 |
| Non-current loans from credit institutions | 4 745.14 | 4 407.55 | 4 040.52 | 3 739.69 | 3 406.93 |
| Non-current liabilities total | 4 745.14 | 4 407.55 | 4 040.52 | 3 739.69 | 3 406.93 |
| Current loans from credit institutions | 350.00 | 350.00 | 375.12 | 350.12 | 350.12 |
| Advances received | 216.31 | 648.94 | |||
| Current trade creditors | 17.88 | 21.40 | 2.60 | 2.60 | 21.70 |
| Current owed to participating | 480.68 | 528.23 | 584.84 | ||
| Short-term deferred tax liabilities | 277.55 | 56.61 | 187.91 | 471.66 | 340.89 |
| Other non-interest bearing current liabilities | 423.53 | 126.94 | 377.61 | 3 221.38 | 3 325.92 |
| Accruals and deferred income | 1 513.44 | ||||
| Current liabilities total | 1 549.64 | 1 299.49 | 2 177.02 | 4 045.76 | 5 552.08 |
| Balance sheet total (liabilities) | 22 640.32 | 24 941.01 | 29 091.27 | 34 954.23 | 39 568.86 |
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.