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
ERICK FEMERLING ROSENVINGE ApS — Credit Rating and Financial Key Figures
CVR number: 31494117
Sophienlund Alle 5, Dragstrup 3250 Gilleleje
erick@thurmer.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 491.68 | 151.28 | - 198.31 | - 249.07 | 31.43 |
| Total depreciation | - 235.55 | - 195.56 | - 214.05 | - 224.81 | - 294.61 |
| EBIT | 256.13 | -44.27 | - 412.36 | - 473.88 | - 263.18 |
| Other financial income | 0.02 | 0.49 | |||
| Other financial expenses | -40.69 | -16.87 | -12.89 | -24.62 | - 176.29 |
| Net income from associates (fin.) | 1 301.80 | 1 925.03 | 1 716.09 | 1 719.32 | 1 748.72 |
| Pre-tax profit | 1 517.26 | 1 863.89 | 1 290.84 | 1 220.81 | 1 309.73 |
| Income taxes | - 145.33 | 53.28 | -60.98 | 183.90 | 42.62 |
| Net earnings | 1 371.93 | 1 917.17 | 1 229.86 | 1 404.71 | 1 352.36 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 1.11 | ||||
| Intangible assets total | 1.11 | ||||
| Land and waters | 5 004.74 | 5 782.72 | 5 798.14 | 5 823.83 | 10 259.69 |
| Machinery and equipment | 332.77 | 281.00 | 230.25 | 179.50 | 128.75 |
| Other tangible assets | 553.12 | 553.12 | 426.93 | 218.21 | 172.79 |
| Tangible assets total | 5 890.62 | 6 616.83 | 6 455.32 | 6 221.55 | 10 561.22 |
| Holdings in group member companies | 7 396.35 | 6 881.50 | 6 487.30 | 7 934.09 | 9 415.25 |
| Participating interests | 91.42 | 308.49 | 537.28 | 809.81 | 1 077.37 |
| Investments total | 7 487.77 | 7 190.00 | 7 024.58 | 8 743.90 | 10 492.62 |
| Long term receivables total | |||||
| Finished products/goods | 183.97 | 216.81 | 801.04 | 63.17 | 86.40 |
| Inventories total | 183.97 | 216.81 | 801.04 | 63.17 | 86.40 |
| Current trade debtors | 398.30 | 102.00 | 238.86 | ||
| Current amounts owed by group member comp. | 754.67 | ||||
| Prepayments and accrued income | 1.57 | 33.18 | 46.64 | ||
| Current other receivables | 956.90 | 956.08 | |||
| Current deferred tax assets | 168.41 | ||||
| Short term receivables total | 956.90 | 957.65 | 398.30 | 135.18 | 1 208.58 |
| Cash and bank deposits | 108.77 | 11.74 | 9.82 | 10.91 | |
| Cash and cash equivalents | 108.77 | 11.74 | 9.82 | 10.91 | |
| Balance sheet total (assets) | 14 629.15 | 14 981.28 | 14 690.98 | 15 173.63 | 22 359.73 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | ||||
| Other reserves | 7 390.27 | 7 092.50 | 6 927.08 | 8 646.40 | 10 395.12 |
| Retained earnings | 859.47 | 2 529.18 | 4 493.96 | 3 882.51 | 3 403.50 |
| Profit of the financial year | 1 371.93 | 1 917.17 | 1 229.86 | 1 404.71 | 1 352.36 |
| Shareholders equity total | 9 859.67 | 11 663.85 | 12 775.91 | 14 058.62 | 15 275.98 |
| Provisions | 5.48 | 19.48 | 134.93 | 15.67 | 10.46 |
| Non-current loans from credit institutions | 941.98 | 808.38 | 675.46 | 3 004.69 | |
| Non-current liabilities total | 941.98 | 808.38 | 675.46 | 3 004.69 | |
| Current bonds | 110.87 | 117.62 | 103.36 | 3 527.13 | |
| Current loans from credit institutions | 134.26 | 133.61 | 132.93 | 675.46 | 452.95 |
| Current trade creditors | 8.22 | 10.88 | 10.50 | 12.57 | 88.52 |
| Current owed to group member | 2 665.86 | 1 997.35 | 779.07 | 302.45 | |
| Short-term deferred tax liabilities | 804.39 | 236.87 | 64.56 | 5.50 | |
| Other non-interest bearing current liabilities | 200.48 | ||||
| Accruals and deferred income | 8.80 | ||||
| Current liabilities total | 3 822.01 | 2 489.57 | 1 104.68 | 1 099.34 | 4 068.60 |
| Balance sheet total (liabilities) | 14 629.15 | 14 981.28 | 14 690.98 | 15 173.63 | 22 359.73 |
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.