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
TØMRERFIRMAET MICHAEL LARSEN ApS — Credit Rating and Financial Key Figures
CVR number: 29976082
Havnegade 33, 9340 Asaa
michael@wex.dk
tel: 29901070
toemrer-michael.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 259.23 | 1 805.75 | 2 212.33 | 2 283.48 | 2 036.24 |
| Employee benefit expenses | -1 087.27 | -1 445.80 | -1 805.97 | -1 846.27 | -1 573.10 |
| Total depreciation | -48.09 | -70.87 | -62.31 | -57.59 | -76.36 |
| EBIT | 123.88 | 289.07 | 344.05 | 379.62 | 386.78 |
| Other financial income | 10.36 | 2.34 | 55.75 | 87.76 | 62.77 |
| Other financial expenses | -14.79 | -9.60 | - 127.92 | - 137.35 | -99.27 |
| Net income from associates (fin.) | 191.59 | 187.42 | 229.16 | 235.05 | |
| Pre-tax profit | 311.05 | 469.23 | 501.04 | 565.07 | 350.28 |
| Income taxes | -26.28 | -62.11 | -62.57 | -73.56 | -78.24 |
| Net earnings | 284.77 | 407.12 | 438.47 | 491.51 | 272.04 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 312.91 | 305.30 | |||
| Machinery and equipment | 262.99 | 199.73 | 137.42 | 79.82 | 3.47 |
| Tangible assets total | 575.90 | 505.02 | 137.42 | 79.82 | 3.47 |
| Holdings in group member companies | 1 205.11 | 1 392.53 | 1 621.68 | 1 856.73 | |
| Investments total | 1 205.11 | 1 392.53 | 1 621.68 | 1 856.73 | |
| Non-current loans receivable | 27.22 | 29.39 | 30.74 | 37.32 | 47.68 |
| Long term receivables total | 27.22 | 29.39 | 30.74 | 37.32 | 47.68 |
| Finished products/goods | 767.70 | 383.85 | 383.85 | ||
| Inventories total | 767.70 | 383.85 | 383.85 | ||
| Current trade debtors | 1 189.31 | 23.20 | 2 089.26 | 1 601.95 | 3 952.75 |
| Current amounts owed by group member comp. | 1 526.68 | 1 073.80 | 1 453.25 | 1 371.64 | 1 069.10 |
| Prepayments and accrued income | 94.03 | 80.30 | 99.14 | 76.08 | 70.32 |
| Current other receivables | 200.18 | 1 786.94 | 1 271.09 | 388.21 | |
| Short term receivables total | 3 010.19 | 2 964.24 | 3 641.65 | 4 320.76 | 5 480.38 |
| Cash and bank deposits | 44.49 | 1 703.56 | 1 559.50 | 924.68 | 514.31 |
| Cash and cash equivalents | 44.49 | 1 703.56 | 1 559.50 | 924.68 | 514.31 |
| Balance sheet total (assets) | 5 630.60 | 6 978.59 | 7 374.84 | 7 219.31 | 6 045.84 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 650.00 | ||||
| Other reserves | 1 068.91 | 1 256.33 | 1 485.49 | 1 720.53 | |
| Retained earnings | 314.66 | 412.01 | 589.98 | 143.39 | 2 355.44 |
| Profit of the financial year | 284.77 | 407.12 | 438.47 | 491.51 | 272.04 |
| Shareholders equity total | 1 793.34 | 2 200.46 | 2 638.93 | 3 130.44 | 2 752.49 |
| Provisions | 6.15 | 4.25 | 16.59 | 10.40 | 4.89 |
| Non-current liabilities total | |||||
| Advances received | 500.00 | ||||
| Current trade creditors | 1 264.59 | 1 739.23 | 1 488.73 | 1 251.22 | 1 990.38 |
| Current owed to group member | 2 266.95 | 2 266.97 | 2 476.51 | 2 586.62 | 707.23 |
| Short-term deferred tax liabilities | 12.81 | 64.01 | 50.23 | 79.68 | 83.75 |
| Other non-interest bearing current liabilities | 286.76 | 203.67 | 703.85 | 160.95 | 507.11 |
| Current liabilities total | 3 831.11 | 4 773.88 | 4 719.32 | 4 078.47 | 3 288.46 |
| Balance sheet total (liabilities) | 5 630.60 | 6 978.59 | 7 374.84 | 7 219.31 | 6 045.84 |
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.