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
KAPEMA, THISTED A/S — Credit Rating and Financial Key Figures
CVR number: 28151489
Vilhelmsborgvej 16 A, 7700 Thisted
pm@kapema.dk
tel: 96188709
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 687.11 | 8 086.37 | 6 331.87 | 7 225.87 | 8 881.77 |
| Employee benefit expenses | -5 706.19 | -5 971.93 | -5 216.69 | -5 962.13 | -6 450.07 |
| Other operating expenses | -20.43 | -34.92 | |||
| Total depreciation | - 139.43 | - 212.74 | - 165.82 | - 231.49 | - 262.82 |
| EBIT | 841.50 | 1 881.27 | 949.35 | 1 032.24 | 2 133.96 |
| Other financial income | 0.54 | 0.31 | |||
| Other financial expenses | - 414.31 | - 438.74 | - 485.08 | - 527.43 | - 436.34 |
| Pre-tax profit | 427.19 | 1 442.53 | 464.28 | 505.35 | 1 697.93 |
| Income taxes | -96.53 | - 322.36 | - 108.80 | - 112.88 | - 376.10 |
| Net earnings | 330.66 | 1 120.16 | 355.48 | 392.47 | 1 321.83 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 405.51 | 284.03 | 371.33 | 463.48 | 801.84 |
| Tangible assets total | 405.51 | 284.03 | 371.33 | 463.48 | 801.84 |
| Investments total | - 130.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 10 483.71 | 14 936.83 | 16 619.81 | 17 128.86 | 12 447.80 |
| Advance payments | 1 651.38 | 3 928.82 | 2 011.51 | 856.16 | 1 478.05 |
| Inventories total | 12 135.09 | 18 865.65 | 18 631.31 | 17 985.02 | 13 925.85 |
| Current trade debtors | 7 319.30 | 3 922.46 | 6 178.76 | 5 843.92 | 7 263.68 |
| Current amounts owed by group member comp. | 150.00 | ||||
| Prepayments and accrued income | 48.00 | 1.01 | |||
| Current deferred tax assets | 0.67 | 20.46 | 25.89 | 20.25 | 9.48 |
| Short term receivables total | 7 319.98 | 4 140.92 | 6 204.66 | 5 864.17 | 7 274.17 |
| Cash and bank deposits | 1 154.78 | 245.29 | 34.97 | 255.35 | 144.35 |
| Cash and cash equivalents | 1 154.78 | 245.29 | 34.97 | 255.35 | 144.35 |
| Non-current assets for sale | 130.00 | ||||
| Balance sheet total (assets) | 21 015.36 | 23 535.90 | 25 242.28 | 24 568.01 | 22 146.22 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 3 650.85 | 3 981.52 | 5 101.68 | 5 457.16 | 5 849.63 |
| Profit of the financial year | 330.66 | 1 120.16 | 355.48 | 392.47 | 1 321.83 |
| Shareholders equity total | 4 481.52 | 5 601.68 | 5 957.16 | 6 349.63 | 7 671.46 |
| Non-current loans from credit institutions | 2 286.93 | 1 825.00 | 1 247.09 | 673.66 | |
| Non-current deferred tax liabilities | 1 250.00 | 1 250.00 | 1 250.00 | 1 250.00 | |
| Non-current liabilities total | 3 536.93 | 3 075.01 | 2 497.09 | 1 923.66 | |
| Current loans from credit institutions | 2 622.58 | 5 327.12 | 6 034.98 | 3 338.40 | |
| Advances received | 2 368.21 | 2 912.10 | 3 414.00 | 1 416.00 | 2 490.00 |
| Current trade creditors | 3 368.57 | 4 323.74 | 2 897.22 | 4 363.67 | 2 003.44 |
| Current owed to group member | 4 672.85 | 175.02 | 115.80 | 604.49 | |
| Short-term deferred tax liabilities | 91.68 | 342.15 | 114.23 | 51.24 | 365.32 |
| Other non-interest bearing current liabilities | 6 032.54 | 4 196.71 | 4 282.51 | 3 739.60 | 3 749.44 |
| Current liabilities total | 16 533.84 | 14 397.28 | 16 210.11 | 15 721.29 | 12 551.09 |
| Balance sheet total (liabilities) | 21 015.36 | 23 535.90 | 25 242.28 | 24 568.01 | 22 146.22 |
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.