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
INTENSION STATSAUTORISERET REVISIONSAKTIESELSKAB — Credit Rating and Financial Key Figures
CVR number: 26632315
Næstmark 25, 6200 Aabenraa
tel: 74623440
www.intension.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 856.53 | 7 548.93 | 6 655.48 | 7 404.79 | 7 403.15 |
| Employee benefit expenses | -6 618.22 | -6 582.74 | -5 866.47 | -6 607.92 | -6 700.34 |
| Total depreciation | - 317.27 | - 301.95 | - 122.61 | -67.70 | -62.77 |
| EBIT | 921.04 | 664.24 | 666.40 | 729.17 | 640.04 |
| Other financial income | 1.76 | 31.82 | 2.58 | 37.00 | 37.46 |
| Other financial expenses | -26.54 | -45.63 | -8.59 | -22.17 | -9.25 |
| Pre-tax profit | 896.25 | 650.42 | 660.38 | 744.00 | 668.25 |
| Income taxes | - 199.51 | - 149.49 | - 170.09 | - 139.63 | - 147.39 |
| Net earnings | 696.74 | 500.93 | 490.29 | 604.37 | 520.86 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 126.65 | 53.86 | 57.71 | 89.97 | 101.07 |
| Intangible assets total | 126.65 | 53.86 | 57.71 | 89.97 | 101.07 |
| Buildings | 96.85 | 55.72 | 42.16 | 28.60 | 15.04 |
| Machinery and equipment | 44.61 | ||||
| Tangible assets total | 96.85 | 55.72 | 42.16 | 28.60 | 59.65 |
| Investments total | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 |
| Non-curr. owed by group member comp. | 167.28 | 769.74 | 651.21 | ||
| Non-curr. owed by particip. interest comp. | 1 139.91 | 1.09 | |||
| Long term receivables total | 1 139.91 | 1.09 | 167.28 | 769.74 | 651.21 |
| Raw materials and consumables | 5.00 | 10.92 | 8.96 | 2.92 | 1.07 |
| Inventories total | 5.00 | 10.92 | 8.96 | 2.92 | 1.07 |
| Current trade debtors | 1 779.29 | 1 339.24 | 1 322.03 | 1 435.48 | 1 251.49 |
| Prepayments and accrued income | 200.39 | 158.26 | 141.57 | 145.16 | 125.85 |
| Current other receivables | 2 491.64 | 472.77 | 331.30 | 64.96 | 443.21 |
| Current deferred tax assets | 632.76 | 653.62 | 652.49 | 693.64 | 660.56 |
| Short term receivables total | 5 104.08 | 2 623.89 | 2 447.38 | 2 339.23 | 2 481.11 |
| Cash and bank deposits | 408.09 | 0.30 | 7.42 | 83.75 | 87.81 |
| Cash and cash equivalents | 408.09 | 0.30 | 7.42 | 83.75 | 87.81 |
| Balance sheet total (assets) | 6 884.29 | 2 749.51 | 2 734.63 | 3 317.92 | 3 385.64 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 696.74 | 500.93 | 490.29 | 604.37 | 520.86 |
| Retained earnings | - 696.74 | - 500.93 | - 490.29 | - 604.37 | - 520.86 |
| Profit of the financial year | 696.74 | 500.93 | 490.29 | 604.37 | 520.86 |
| Shareholders equity total | 1 196.74 | 1 000.93 | 990.29 | 1 104.37 | 1 020.86 |
| Non-current owed to group member | 1 502.15 | 182.14 | 193.29 | 42.57 | 157.85 |
| Non-current owed to participating | 344.36 | ||||
| Non-current deferred tax liabilities | 532.22 | 170.35 | 168.96 | 180.78 | 114.31 |
| Non-current liabilities total | 2 378.73 | 352.49 | 362.25 | 223.35 | 272.17 |
| Current loans from credit institutions | 198.84 | ||||
| Advances received | 161.92 | 221.16 | |||
| Current trade creditors | 121.13 | 43.82 | 122.05 | 96.24 | 267.44 |
| Other non-interest bearing current liabilities | 3 077.69 | 1 086.35 | 1 260.03 | 1 732.06 | 1 604.01 |
| Accruals and deferred income | 110.00 | 67.08 | |||
| Current liabilities total | 3 308.83 | 1 396.09 | 1 382.08 | 1 990.21 | 2 092.62 |
| Balance sheet total (liabilities) | 6 884.29 | 2 749.51 | 2 734.63 | 3 317.92 | 3 385.64 |
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.