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
Cramer-Sale A/S — Credit Rating and Financial Key Figures
CVR number: 41473088
Ålandsvej 2, Tved 5700 Svendborg
info@cramersale.dk
tel: 21202526
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 015.62 | 13 520.63 | 12 438.05 | 13 346.86 | 12 610.64 |
| Employee benefit expenses | -3 669.53 | -4 591.06 | -4 989.44 | -5 280.36 | -5 171.64 |
| Total depreciation | -1 538.33 | -1 782.03 | -1 956.65 | -1 995.01 | - 970.76 |
| EBIT | 4 807.76 | 7 147.54 | 5 491.95 | 6 071.50 | 6 468.23 |
| Other financial income | 2.23 | 56.56 | 37.76 | 285.25 | |
| Other financial expenses | - 199.86 | - 383.19 | - 512.09 | - 513.19 | - 478.17 |
| Pre-tax profit | 4 607.90 | 6 766.57 | 5 036.43 | 5 596.07 | 6 275.31 |
| Income taxes | -1 026.44 | -1 514.04 | -1 142.31 | -1 248.59 | -1 394.66 |
| Net earnings | 3 581.46 | 5 252.53 | 3 894.11 | 4 347.47 | 4 880.65 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 3 030.00 | 2 020.00 | 1 010.00 | ||
| Intangible assets total | 3 030.00 | 2 020.00 | 1 010.00 | ||
| Land and waters | 10 465.17 | 20 646.69 | 20 976.90 | 20 433.87 | 20 895.72 |
| Machinery and equipment | 343.18 | 283.64 | 198.59 | 167.26 | 119.80 |
| Tangible assets total | 10 808.35 | 20 930.33 | 21 175.48 | 20 601.13 | 21 015.52 |
| Investments total | 12.80 | 12.80 | 12.80 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 7 120.58 | 7 343.65 | 6 381.68 | 7 294.87 | 5 238.19 |
| Inventories total | 7 120.58 | 7 343.65 | 6 381.68 | 7 294.87 | 5 238.19 |
| Current trade debtors | 2 350.80 | 1 597.12 | 2 980.66 | 2 287.33 | 2 119.99 |
| Prepayments and accrued income | 111.43 | 133.37 | 142.53 | 72.56 | |
| Current other receivables | 1 778.74 | 3 181.89 | 2 122.78 | 2 165.86 | 2 237.16 |
| Short term receivables total | 4 129.55 | 4 890.44 | 5 236.80 | 4 595.72 | 4 429.72 |
| Cash and bank deposits | 4 483.88 | 263.70 | 2 235.47 | 1 866.42 | 2 049.23 |
| Cash and cash equivalents | 4 483.88 | 263.70 | 2 235.47 | 1 866.42 | 2 049.23 |
| Balance sheet total (assets) | 29 572.35 | 35 448.13 | 36 052.24 | 34 370.95 | 32 745.47 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 550.00 | 5 200.00 | 3 850.00 | 4 300.00 | 4 800.00 |
| Retained earnings | 10 564.17 | 8 945.63 | 10 348.16 | 9 942.27 | 9 489.75 |
| Profit of the financial year | 3 581.46 | 5 252.53 | 3 894.11 | 4 347.47 | 4 880.65 |
| Shareholders equity total | 18 195.63 | 19 898.16 | 18 592.28 | 19 089.75 | 19 670.40 |
| Provisions | 897.73 | 701.69 | 471.45 | 233.74 | 221.06 |
| Non-current loans from credit institutions | 4 005.40 | 3 769.49 | 3 535.01 | 3 296.91 | |
| Non-current liabilities total | 4 005.40 | 3 769.49 | 3 535.01 | 3 296.91 | |
| Current loans from credit institutions | 392.46 | 340.49 | 1 192.58 | 502.98 | 123.18 |
| Current trade creditors | 1 396.88 | 1 146.47 | 1 308.76 | 1 189.30 | 1 228.57 |
| Current owed to participating | 4.44 | 17.43 | 62.89 | 67.56 | |
| Current owed to group member | 2 844.31 | 7 783.11 | 9 271.73 | 8 207.96 | 9 491.40 |
| Short-term deferred tax liabilities | 1 260.44 | 1 710.08 | 1 372.56 | 1 486.31 | 1 407.34 |
| Other non-interest bearing current liabilities | 579.50 | 94.20 | 290.43 | 301.12 | 535.95 |
| Current liabilities total | 6 473.59 | 11 078.79 | 13 453.50 | 11 750.55 | 12 854.00 |
| Balance sheet total (liabilities) | 29 572.35 | 35 448.13 | 36 052.24 | 34 370.95 | 32 745.47 |
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.