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
The Pantry ApS — Credit Rating and Financial Key Figures
CVR number: 40035141
Havnevej 1, 4300 Holbæk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 712.07 | 3 296.82 | 3 526.89 | 3 660.32 | 2 835.30 |
| Employee benefit expenses | -2 095.74 | -2 578.11 | -2 723.54 | -2 934.32 | -2 505.76 |
| Total depreciation | - 187.29 | - 202.72 | - 215.43 | - 215.59 | - 156.43 |
| EBIT | 429.04 | 515.99 | 587.92 | 510.41 | 173.10 |
| Other financial income | 0.00 | ||||
| Other financial expenses | - 142.27 | - 187.53 | - 183.17 | - 138.17 | - 114.90 |
| Pre-tax profit | 286.77 | 328.45 | 404.75 | 372.24 | 58.21 |
| Income taxes | -77.56 | -71.02 | -89.05 | -81.89 | -12.80 |
| Net earnings | 209.22 | 257.43 | 315.70 | 290.34 | 45.41 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 150.00 | 100.00 | 50.00 | ||
| Intangible assets total | 150.00 | 100.00 | 50.00 | ||
| Land and waters | 1 815.93 | 1 737.04 | 1 658.14 | 1 579.25 | 1 500.35 |
| Buildings | 66.14 | 47.39 | 28.65 | 9.90 | 40.53 |
| Machinery and equipment | 219.52 | 223.10 | 213.62 | 207.19 | 169.89 |
| Tangible assets total | 2 101.59 | 2 007.53 | 1 900.41 | 1 796.34 | 1 710.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 62.61 | 73.22 | 86.09 | 25.25 | 82.98 |
| Inventories total | 62.61 | 73.22 | 86.09 | 25.25 | 82.98 |
| Current trade debtors | 1.20 | 30.38 | |||
| Current amounts owed by group member comp. | 20.71 | 30.48 | 103.82 | ||
| Prepayments and accrued income | 76.73 | 53.07 | 37.90 | 52.06 | 47.04 |
| Current other receivables | 52.07 | 63.56 | 95.39 | 27.56 | |
| Short term receivables total | 128.80 | 137.34 | 164.98 | 155.88 | 104.99 |
| Cash and bank deposits | 113.25 | 211.26 | 130.16 | 142.50 | 13.82 |
| Cash and cash equivalents | 113.25 | 211.26 | 130.16 | 142.50 | 13.82 |
| Balance sheet total (assets) | 2 556.25 | 2 529.35 | 2 331.63 | 2 119.98 | 1 912.56 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 160.00 | 160.00 | 170.00 | ||
| Retained earnings | 118.34 | 327.56 | 424.99 | 580.69 | 701.04 |
| Profit of the financial year | 209.22 | 257.43 | 315.70 | 290.34 | 45.41 |
| Shareholders equity total | 377.56 | 634.99 | 950.69 | 1 081.04 | 966.45 |
| Provisions | 14.32 | 14.32 | 11.91 | 7.82 | 16.55 |
| Non-current loans from credit institutions | 521.48 | 289.56 | 62.84 | ||
| Non-current other liabilities | 806.71 | ||||
| Non-current liabilities total | 806.71 | 521.48 | 289.56 | 62.84 | |
| Current bonds | 667.41 | 626.44 | 522.82 | 363.45 | |
| Current loans from credit institutions | 217.67 | 233.27 | 228.60 | 329.36 | |
| Current trade creditors | 333.35 | 402.45 | 128.30 | 77.16 | 90.11 |
| Current owed to participating | 53.72 | 53.85 | |||
| Current owed to group member | 88.72 | ||||
| Short-term deferred tax liabilities | 63.24 | 71.02 | 91.46 | 85.98 | 4.07 |
| Other non-interest bearing current liabilities | 896.07 | ||||
| Accruals and deferred income | 65.00 | ||||
| Current liabilities total | 1 357.66 | 1 358.55 | 1 079.47 | 968.28 | 929.56 |
| Balance sheet total (liabilities) | 2 556.25 | 2 529.35 | 2 331.63 | 2 119.98 | 1 912.56 |
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.