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
LOCAL ENERGY A/S — Credit Rating and Financial Key Figures
CVR number: 31362482
Tarmvej 101, 6893 Hemmet
tel: 23682493
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 954.95 | 277.39 | - 196.76 | - 285.68 | 178.28 |
| Employee benefit expenses | - 643.09 | - 644.86 | - 884.93 | - 688.88 | - 640.34 |
| Total depreciation | - 257.39 | - 379.74 | - 441.81 | - 787.12 | -1 425.56 |
| EBIT | 54.48 | - 747.21 | -1 523.50 | -1 761.69 | -1 887.62 |
| Other financial income | 8 410.60 | 2 608.53 | 8 641.54 | 6 881.92 | 6 141.20 |
| Other financial expenses | -1 266.10 | - 984.74 | -2 702.12 | -3 412.74 | -1 538.89 |
| Reduction non-current investment assets | - 281.02 | ||||
| Net income from associates (fin.) | - 706.25 | 3 548.24 | 5 822.24 | 4 949.57 | 2 127.03 |
| Pre-tax profit | 6 492.73 | 4 424.83 | 9 957.15 | 6 657.06 | 4 841.72 |
| Income taxes | -1 587.31 | - 300.75 | - 982.48 | - 595.72 | - 949.33 |
| Net earnings | 4 905.42 | 4 124.08 | 8 974.66 | 6 061.34 | 3 892.39 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 56 470.07 | 22 113.03 | 21 980.90 | 29 795.78 | 48 796.06 |
| Machinery and equipment | 1 630.62 | 1 522.15 | 1 689.76 | 1 449.52 | 2 253.12 |
| Advance payments and construction in progress | 2 299.52 | 10 005.36 | 18 551.30 | 15.00 | |
| Tangible assets total | 58 100.69 | 25 934.70 | 33 676.01 | 49 796.60 | 51 064.18 |
| Holdings in group member companies | 78 324.35 | 106 546.08 | 147 481.11 | 152 027.36 | 153 954.07 |
| Participating interests | 1 953.90 | 2 446.88 | 4 834.09 | 7 203.74 | 7 404.07 |
| Investments total | 80 278.25 | 108 992.96 | 152 315.20 | 159 231.10 | 161 358.13 |
| Non-curr. owed by particip. interest comp. | 594.23 | 313.21 | |||
| Non-current other receivables | 16 713.31 | 620.00 | 620.00 | ||
| Long term receivables total | 16 713.31 | 1 214.23 | 933.21 | ||
| Inventories total | |||||
| Current trade debtors | 3 000.00 | 793.56 | 891.39 | ||
| Current amounts owed by group member comp. | 14 268.10 | 31 562.71 | 2 748.66 | 2 864.81 | 3 749.21 |
| Prepayments and accrued income | 45.08 | 69.78 | |||
| Current other receivables | 10 087.33 | 4 656.66 | 5 310.07 | 1 996.99 | 2 107.61 |
| Current deferred tax assets | 39.72 | 2 497.70 | 4 143.45 | 3 244.29 | 1 709.05 |
| Short term receivables total | 24 395.14 | 38 717.07 | 15 202.18 | 8 944.72 | 8 527.04 |
| Other current investments | 20 242.25 | 20 426.33 | 26 941.25 | 27 370.59 | 32 677.11 |
| Cash and bank deposits | 4 164.18 | 6 195.65 | 14 608.43 | 1 592.44 | 567.02 |
| Cash and cash equivalents | 24 406.43 | 26 621.98 | 41 549.68 | 28 963.03 | 33 244.14 |
| Balance sheet total (assets) | 203 893.82 | 201 480.94 | 243 676.27 | 246 935.45 | 254 193.49 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 8 000.00 | 5 000.00 | |||
| Other reserves | 79 717.38 | 57 786.52 | 63 587.86 | 69 209.96 | 71 385.51 |
| Retained earnings | 75 392.41 | 94 228.69 | 92 551.43 | 90 903.99 | 94 789.78 |
| Profit of the financial year | 4 905.42 | 4 124.08 | 8 974.66 | 6 061.34 | 3 892.39 |
| Shareholders equity total | 160 515.21 | 164 639.29 | 165 613.95 | 171 675.29 | 170 567.68 |
| Provisions | -39.72 | 51.41 | 41.51 | 107.71 | 183.03 |
| Non-current other liabilities | 120.00 | ||||
| Non-current liabilities total | 120.00 | ||||
| Current loans from credit institutions | 131.72 | 1.61 | 3 053.97 | 2.00 | 2.01 |
| Current trade creditors | 124.18 | 347.34 | 335.51 | 847.35 | 737.74 |
| Current owed to group member | 40 420.64 | 24 956.43 | 60 189.55 | 60 072.19 | 69 411.36 |
| Short-term deferred tax liabilities | 1 771.59 | 3 377.05 | 5 195.83 | 5 631.74 | 5 205.48 |
| Other non-interest bearing current liabilities | 930.48 | 8 107.81 | 9 245.96 | 8 479.17 | 8 086.20 |
| Current liabilities total | 43 378.61 | 36 790.24 | 78 020.82 | 75 032.45 | 83 442.78 |
| Balance sheet total (liabilities) | 203 854.10 | 201 480.94 | 243 676.27 | 246 935.45 | 254 193.49 |
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.