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
MEJLSHEDE LÅSE/NØGLER A/S — Credit Rating and Financial Key Figures
CVR number: 83059311
Nørrebrogade 84, 2200 København N
tel: 35391004
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 259.08 | 27 342.61 | 27 062.14 | 28 566.32 | 26 227.70 |
| Employee benefit expenses | -20 345.50 | -21 006.79 | -23 025.76 | -22 787.99 | -23 069.17 |
| Other operating expenses | - 411.66 | -1 014.02 | -1 041.96 | -1 228.16 | -1 358.22 |
| Total depreciation | - 344.88 | - 838.08 | - 795.36 | - 702.93 | - 666.31 |
| EBIT | 1 157.04 | 4 483.71 | 2 199.05 | 3 847.24 | 1 133.99 |
| Other financial income | 4.27 | 27.88 | 61.29 | 139.13 | 99.64 |
| Other financial expenses | - 241.57 | - 307.18 | -1 077.53 | - 855.88 | - 952.41 |
| Net income from associates (fin.) | 858.53 | ||||
| Pre-tax profit | 1 778.27 | 4 204.41 | 1 182.82 | 3 130.49 | 281.22 |
| Income taxes | - 220.13 | - 947.13 | - 204.54 | - 258.78 | -95.43 |
| Net earnings | 1 558.14 | 3 257.28 | 978.28 | 2 871.71 | 185.79 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 529.81 | 10 252.95 | 10 081.09 | 9 783.84 | 9 999.18 |
| Buildings | 150.22 | 168.96 | 234.90 | 173.74 | 118.34 |
| Machinery and equipment | 619.65 | 801.15 | 713.76 | 587.06 | 630.13 |
| Tangible assets total | 6 299.69 | 11 223.06 | 11 029.75 | 10 544.64 | 10 747.65 |
| Holdings in group member companies | 3 852.68 | ||||
| Investments total | 3 929.77 | 34.85 | 46.85 | 64.42 | 81.99 |
| Long term receivables total | |||||
| Finished products/goods | 5 447.79 | 6 598.57 | 7 928.38 | 7 393.17 | 8 225.59 |
| Inventories total | 5 447.79 | 6 598.57 | 7 928.38 | 7 393.17 | 8 225.59 |
| Current trade debtors | 5 786.06 | 6 772.60 | 4 880.77 | 5 665.94 | 7 478.68 |
| Current amounts owed by group member comp. | 2 552.06 | 2 700.50 | 649.08 | 2 805.78 | 3 834.81 |
| Prepayments and accrued income | 37.26 | 427.64 | 266.59 | 79.99 | 66.89 |
| Current other receivables | 1.98 | 14.13 | 7.90 | ||
| Current deferred tax assets | 112.95 | 853.70 | 983.12 | 1 468.56 | 1 495.19 |
| Short term receivables total | 8 488.33 | 10 754.45 | 6 781.54 | 10 034.40 | 12 883.48 |
| Cash and bank deposits | 528.03 | 1 163.17 | 9 713.94 | 7 013.11 | 1 512.60 |
| Cash and cash equivalents | 528.03 | 1 163.17 | 9 713.94 | 7 013.11 | 1 512.60 |
| Balance sheet total (assets) | 24 693.61 | 29 774.10 | 35 500.46 | 35 049.73 | 33 451.31 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 000.00 | 2 000.00 | 2 000.00 | ||
| Other reserves | 2 637.68 | ||||
| Retained earnings | 1 906.58 | 3 099.39 | 4 356.67 | 3 334.95 | 6 206.66 |
| Profit of the financial year | 1 558.14 | 3 257.28 | 978.28 | 2 871.71 | 185.79 |
| Shareholders equity total | 6 602.39 | 9 856.67 | 7 834.95 | 8 706.66 | 6 892.45 |
| Provisions | 2.14 | ||||
| Non-current loans from credit institutions | 3 378.20 | 4 818.12 | 15 087.87 | 14 535.30 | 13 958.04 |
| Non-current other liabilities | 50.34 | 200.84 | 201.68 | 208.59 | 219.96 |
| Non-current deferred tax liabilities | 187.13 | 992.88 | 333.96 | 2 780.66 | 2 041.65 |
| Non-current liabilities total | 3 615.68 | 6 011.84 | 15 623.51 | 17 524.55 | 16 219.65 |
| Current loans from credit institutions | 608.98 | 2 145.68 | 531.00 | 553.07 | 577.50 |
| Current trade creditors | 2 642.52 | 2 331.47 | 2 958.76 | 2 712.36 | 3 315.02 |
| Current owed to group member | 2 889.81 | 1 907.46 | 2 269.91 | 1 237.49 | |
| Short-term deferred tax liabilities | 117.24 | 482.94 | 992.88 | 333.96 | 864.14 |
| Other non-interest bearing current liabilities | 6 620.36 | 6 452.39 | 4 685.81 | 4 313.63 | 2 622.39 |
| Accruals and deferred income | 1 596.63 | 585.64 | 603.64 | 905.50 | 1 720.52 |
| Current liabilities total | 14 475.54 | 13 905.59 | 12 042.00 | 8 818.52 | 10 337.07 |
| Balance sheet total (liabilities) | 24 693.61 | 29 774.10 | 35 500.46 | 35 049.73 | 33 451.31 |
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.