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
IMERCO A/S — Credit Rating and Financial Key Figures
CVR number: 26572517
Smedeholm 16, 2730 Herlev
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 509.24 | 1 495.16 | 1 588.28 | 1 687.44 | 1 810.13 |
| Purchases during the financial year | - 823.89 | - 873.21 | - 913.24 | - 986.28 | |
| Costs of manufacturing | - 827.30 | ||||
| External services | - 141.71 | - 160.04 | - 171.26 | - 171.63 | - 182.57 |
| Gross profit | 681.94 | 511.23 | 543.80 | 602.56 | 641.28 |
| Employee benefit expenses | - 295.23 | - 304.87 | - 319.36 | - 345.86 | - 366.97 |
| Total depreciation | - 141.02 | - 171.03 | - 172.12 | - 168.03 | - 168.59 |
| EBIT | 103.98 | 35.32 | 52.31 | 88.67 | 105.72 |
| Other financial income | 1.66 | 3.21 | 3.22 | 5.01 | 4.13 |
| Other financial expenses | -25.41 | -32.63 | -43.75 | -45.51 | -40.19 |
| Pre-tax profit | 80.46 | 6.01 | 11.79 | 48.18 | 69.69 |
| Income taxes | -17.11 | -0.86 | -2.29 | -10.72 | -14.99 |
| Net earnings | 63.35 | 5.15 | 9.51 | 37.46 | 54.71 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 19.84 | 12.33 | 4.82 | 5.89 | 4.95 |
| Goodwill | 1 086.97 | 1 086.97 | 1 086.97 | 1 086.97 | 1 086.97 |
| Intangible assets total | 1 106.81 | 1 099.30 | 1 091.79 | 1 092.87 | 1 091.92 |
| Machinery and equipment | 12.61 | 10.14 | 10.47 | 8.19 | 5.85 |
| Other tangible assets | 354.56 | 478.22 | 436.55 | 460.78 | 486.71 |
| Tangible assets total | 367.17 | 488.37 | 447.02 | 468.97 | 492.56 |
| Holdings in group member companies | 79.22 | ||||
| Other non-current investments | 28.71 | 125.55 | 134.24 | 132.76 | 147.62 |
| Investments total | 107.93 | 125.55 | 134.24 | 132.76 | 147.62 |
| Long term receivables total | |||||
| Inventories total | 403.98 | 436.47 | 433.18 | 444.45 | 491.34 |
| Current trade debtors | 14.67 | 15.77 | 18.51 | 18.24 | 9.84 |
| Current owed by particip. interest comp. | 57.13 | 18.78 | 69.48 | 73.79 | 12.83 |
| Prepayments and accrued income | 5.35 | 5.34 | 6.53 | 7.78 | 9.08 |
| Short term receivables total | 77.15 | 39.89 | 94.52 | 99.81 | 31.75 |
| Cash and bank deposits | 126.45 | 160.81 | 183.18 | 139.47 | 122.32 |
| Cash and cash equivalents | 126.45 | 160.81 | 183.18 | 139.47 | 122.32 |
| Balance sheet total (assets) | 2 189.48 | 2 350.39 | 2 383.93 | 2 378.32 | 2 377.52 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 97.00 | 97.00 | 97.00 | 97.00 | 97.00 |
| Other reserves | 63.35 | 5.00 | 60.00 | 10.00 | |
| Retained earnings | 847.15 | 895.46 | 900.61 | 850.12 | 877.58 |
| Profit of the financial year | 63.35 | 5.15 | 9.51 | 37.46 | 54.71 |
| Shareholders equity total | 1 070.85 | 1 002.61 | 1 007.12 | 1 044.58 | 1 039.28 |
| Non-current leasing loans | 181.87 | 315.08 | 273.70 | 279.06 | 275.54 |
| Non-current owed to participating | 30.00 | 30.00 | |||
| Provisions | 9.36 | 8.86 | 8.68 | 8.39 | 8.18 |
| Non-current other liabilities | 36.80 | 22.61 | 22.92 | 23.45 | 24.22 |
| Non-current deferred tax liabilities | 50.74 | 48.76 | 50.85 | 52.30 | 59.47 |
| Non-current liabilities total | 308.76 | 425.31 | 356.15 | 363.20 | 367.41 |
| Current leasing loans | 135.73 | 148.58 | 153.14 | 152.86 | 156.43 |
| Current trade creditors | 608.53 | 545.56 | 556.49 | 609.82 | 669.02 |
| Current owed to group member | 50.75 | 20.46 | 30.62 | 0.63 | 2.05 |
| Other non-interest bearing current liabilities | 197.44 | 269.96 | 196.65 | 133.50 | |
| Accruals and deferred income | 14.86 | 10.43 | 10.45 | 10.59 | 9.82 |
| Current liabilities total | 809.87 | 922.47 | 1 020.66 | 970.55 | 970.83 |
| Balance sheet total (liabilities) | 2 189.48 | 2 350.39 | 2 383.93 | 2 378.32 | 2 377.52 |
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.