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
JUUL & NIELSEN VEST A/S — Credit Rating and Financial Key Figures
CVR number: 28291922
Mølbakvej 13, 8520 Lystrup
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 818.77 | 26 104.86 | 20 010.88 | 24 626.78 | 29 736.52 |
| Employee benefit expenses | -17 974.66 | -18 267.12 | -15 985.80 | -18 536.37 | -18 844.26 |
| Other operating expenses | -2 465.14 | -2 570.39 | -2 425.01 | -2 949.76 | |
| Total depreciation | -41.21 | -79.58 | - 123.79 | - 104.00 | -53.78 |
| EBIT | 2 802.90 | 5 293.02 | 1 330.89 | 3 561.40 | 7 888.72 |
| Other financial income | 893.43 | 1 026.35 | 905.36 | 862.71 | 1 343.27 |
| Other financial expenses | - 256.79 | - 450.09 | - 201.61 | - 120.05 | - 173.69 |
| Pre-tax profit | 3 439.54 | 5 869.28 | 2 034.64 | 4 304.06 | 9 058.30 |
| Income taxes | - 746.39 | -1 299.87 | -77.26 | - 949.62 | -2 003.82 |
| Net earnings | 2 693.15 | 4 569.41 | 1 957.38 | 3 354.45 | 7 054.49 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 17.32 | ||||
| Intangible rights | 5.68 | ||||
| Intangible assets total | 17.32 | 5.68 | |||
| Buildings | 25.09 | ||||
| Machinery and equipment | 132.64 | 391.01 | 343.76 | 102.55 | 98.08 |
| Tangible assets total | 132.64 | 391.01 | 343.76 | 102.55 | 123.17 |
| Investments total | 333.00 | 333.00 | 333.00 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Inventories total | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Current trade debtors | 12 561.38 | 5 289.84 | 11 435.13 | 12 980.62 | 6 250.91 |
| Current amounts owed by group member comp. | 15 256.56 | 16 420.45 | 9 893.04 | 18 458.72 | 24 117.22 |
| Prepayments and accrued income | 90.47 | 90.78 | 141.61 | 445.38 | 344.39 |
| Current other receivables | 1 220.26 | 1 951.51 | 903.84 | 605.83 | 963.04 |
| Current deferred tax assets | 77.52 | 532.94 | |||
| Short term receivables total | 29 206.19 | 23 752.59 | 22 906.56 | 32 490.55 | 31 675.56 |
| Cash and bank deposits | 4 863.99 | 6 864.88 | 7 796.42 | 7 150.43 | 2 185.03 |
| Cash and cash equivalents | 4 863.99 | 6 864.88 | 7 796.42 | 7 150.43 | 2 185.03 |
| Balance sheet total (assets) | 34 620.14 | 31 414.17 | 31 779.74 | 40 476.53 | 34 716.76 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 515.00 | 515.00 | 515.00 | 515.00 | 515.00 |
| Shares repurchased | 3 000.00 | 7 000.00 | 5 000.00 | 3 500.00 | |
| Other reserves | 13.51 | -2 995.57 | -7 000.00 | ||
| Retained earnings | 13 443.70 | 13 145.93 | 10 719.77 | 7 677.15 | 7 531.60 |
| Profit of the financial year | 2 693.15 | 4 569.41 | 1 957.38 | 3 354.45 | 7 054.49 |
| Shareholders equity total | 16 665.36 | 18 234.77 | 13 192.15 | 16 546.60 | 18 601.08 |
| Provisions | 1 689.32 | 575.83 | 1 186.03 | 1 655.03 | 1 076.96 |
| Non-current other liabilities | 1 423.65 | ||||
| Non-current deferred tax liabilities | 1 360.13 | 1 386.69 | 1 374.91 | 1 417.14 | |
| Non-current liabilities total | 1 423.65 | 1 360.13 | 1 386.69 | 1 374.91 | 1 417.14 |
| Current loans from credit institutions | 92.25 | 41.18 | |||
| Advances received | 2 410.10 | 636.87 | 2 639.66 | 1 910.95 | 492.18 |
| Current trade creditors | 8 732.90 | 4 246.88 | 11 169.52 | 16 169.49 | 8 953.66 |
| Current owed to group member | 1 207.38 | 2 028.70 | |||
| Short-term deferred tax liabilities | 2 413.36 | 480.62 | 2 581.89 | ||
| Other non-interest bearing current liabilities | 2 491.43 | 1 825.37 | 2 205.69 | 2 297.76 | 1 593.85 |
| Current liabilities total | 14 841.81 | 11 243.43 | 16 014.87 | 20 899.99 | 13 621.58 |
| Balance sheet total (liabilities) | 34 620.14 | 31 414.17 | 31 779.74 | 40 476.53 | 34 716.76 |
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.