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
COMWELL A/S — Credit Rating and Financial Key Figures
CVR number: 73233410
Sjællandsvej 1, 6000 Kolding
denmark@comwell.com
tel: 76341200
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 710.50 | 1 057.90 | 1 121.01 | 1 177.08 | 1 163.42 |
| Other operating income | 150.82 | 74.58 | 15.53 | 28.11 | 35.38 |
| Costs of manufacturing | - 163.90 | - 232.56 | - 247.85 | - 242.30 | - 219.18 |
| External services | - 335.70 | - 361.16 | - 369.81 | - 436.40 | - 424.20 |
| Gross profit | 361.72 | 538.75 | 518.88 | 526.49 | 555.42 |
| Employee benefit expenses | - 337.46 | - 414.64 | - 434.89 | - 453.48 | - 448.73 |
| Other operating expenses | -1.17 | -3.52 | -1.89 | ||
| Total depreciation | -33.03 | -41.48 | -40.59 | -21.93 | -23.00 |
| EBIT | -8.77 | 82.62 | 42.23 | 47.55 | 81.80 |
| Other financial income | 0.67 | 0.90 | 0.95 | 1.69 | 1.93 |
| Other financial expenses | -6.48 | -10.53 | -13.49 | -12.26 | -16.97 |
| Reduction non-current investment assets | -5.03 | ||||
| Net income from associates (fin.) | 5.91 | 4.50 | 4.54 | 10.35 | 9.18 |
| Pre-tax profit | -8.67 | 72.46 | 34.24 | 47.33 | 75.94 |
| Income taxes | -1.21 | -21.16 | -8.03 | -11.75 | -16.45 |
| Net earnings | -9.88 | 51.31 | 26.21 | 35.58 | 59.49 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 3.64 | 12.75 | |||
| Intangible rights | 1.56 | 3.32 | |||
| Goodwill | 10.83 | 9.47 | 8.11 | 6.75 | 5.39 |
| Intangible assets total | 10.83 | 9.47 | 8.11 | 11.95 | 21.45 |
| Land and waters | 47.13 | 48.60 | 40.00 | 7.38 | |
| Buildings | 48.97 | 65.92 | 71.21 | 71.59 | 86.18 |
| Machinery and equipment | 56.30 | 44.12 | 39.10 | 41.01 | 45.38 |
| Advance payments and construction in progress | 2.93 | 2.48 | 12.45 | 20.74 | 14.70 |
| Tangible assets total | 155.34 | 161.12 | 162.77 | 133.34 | 153.64 |
| Participating interests | 37.89 | 44.34 | 47.97 | 57.35 | 116.23 |
| Investments total | 91.15 | 102.05 | 104.39 | 132.27 | 192.09 |
| Non-curr. owed by particip. interest comp. | 12.45 | 10.20 | 10.20 | 10.20 | |
| Non-current other receivables | 2.30 | 1.56 | 1.22 | 5.00 | 5.00 |
| Long term receivables total | 14.75 | 11.76 | 11.42 | 15.20 | 5.00 |
| Finished products/goods | 12.58 | 13.34 | 12.51 | 12.02 | 13.50 |
| Inventories total | 12.58 | 13.34 | 12.51 | 12.02 | 13.50 |
| Current trade debtors | 69.92 | 96.51 | 83.78 | 87.41 | 81.73 |
| Current amounts owed by group member comp. | 0.73 | 0.03 | |||
| Current owed by particip. interest comp. | 0.23 | ||||
| Prepayments and accrued income | 20.70 | 19.80 | 24.14 | 7.97 | 7.17 |
| Current other receivables | 34.52 | 32.42 | 45.98 | 42.03 | 12.18 |
| Short term receivables total | 125.87 | 148.75 | 153.90 | 137.65 | 101.08 |
| Cash and bank deposits | 145.95 | 169.73 | 132.38 | 115.04 | 106.41 |
| Cash and cash equivalents | 145.95 | 169.73 | 132.38 | 115.04 | 106.41 |
| Balance sheet total (assets) | 556.47 | 616.21 | 585.47 | 557.46 | 593.18 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 31.29 | 31.29 | 31.29 | 31.29 | 31.29 |
| Shares repurchased | 41.00 | ||||
| Other reserves | 0.26 | 0.11 | 0.05 | 0.28 | 0.28 |
| Retained earnings | 162.86 | 150.93 | 201.36 | 160.68 | 154.30 |
| Profit of the financial year | -9.88 | 51.31 | 26.21 | 35.58 | 59.49 |
| Minority interest (BS) | 11.02 | 15.27 | -4.66 | 5.58 | 6.46 |
| Shareholders equity total | 195.55 | 248.92 | 254.25 | 233.41 | 292.82 |
| Provisions | 23.66 | 26.06 | 21.89 | 16.03 | 9.62 |
| Non-current loans from credit institutions | 26.88 | 25.14 | 23.96 | ||
| Non-current trade creditors | 32.87 | 31.02 | 28.28 | 34.79 | 31.51 |
| Non-current other liabilities | 13.45 | 13.55 | 13.99 | 14.33 | |
| Non-current deferred tax liabilities | 39.85 | 12.64 | 9.18 | ||
| Non-current liabilities total | 99.60 | 82.25 | 74.97 | 48.78 | 45.84 |
| Current loans from credit institutions | 23.82 | 28.34 | 16.28 | 40.55 | 25.00 |
| Advances received | 60.11 | 54.76 | 56.61 | 54.04 | 53.53 |
| Current trade creditors | 46.70 | 66.65 | 65.63 | 69.00 | 60.01 |
| Current owed to group member | 0.96 | 1.52 | 1.52 | 1.30 | |
| Short-term deferred tax liabilities | 2.47 | 7.26 | 2.02 | 5.25 | 0.86 |
| Other non-interest bearing current liabilities | 103.59 | 101.98 | 92.31 | 88.86 | 104.20 |
| Current liabilities total | 237.66 | 258.98 | 234.36 | 259.24 | 244.90 |
| Balance sheet total (liabilities) | 556.47 | 616.21 | 585.47 | 557.46 | 593.18 |
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.