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
HJM Recycling Køge A/S — Credit Rating and Financial Key Figures
CVR number: 40314377
Nordhavnsvej 24, 4600 Køge
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 024.00 | 13 953.00 | 13 552.00 | 12 470.00 | 21 577.94 |
| Employee benefit expenses | - 144.00 | -1 906.00 | -6 309.00 | -11 814.21 | |
| Total depreciation | -2 596.00 | - 666.00 | -2 080.00 | -2 151.00 | -3 857.58 |
| EBIT | 7 428.00 | 13 143.00 | 9 566.00 | 4 010.00 | 5 906.15 |
| Other financial income | 244.00 | 242.00 | 687.00 | 430.00 | 199.25 |
| Other financial expenses | - 254.00 | - 288.00 | -1 290.00 | -2 429.00 | -2 314.55 |
| Pre-tax profit | 7 418.00 | 13 097.00 | 8 963.00 | 2 011.00 | 3 790.86 |
| Income taxes | -1 574.00 | -2 912.00 | -2 021.00 | - 460.00 | -1 052.12 |
| Net earnings | 5 844.00 | 10 185.00 | 6 942.00 | 1 551.00 | 2 738.74 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 1 029.59 | ||||
| Intangible assets total | 1 029.59 | ||||
| Land and waters | 10 088.00 | 14 765.00 | 35 152.00 | 41 821.12 | |
| Buildings | 123.00 | 794.00 | 558.00 | 380.00 | |
| Machinery and equipment | 1 002.00 | 1 675.00 | 2 635.00 | 4 553.00 | 6 946.20 |
| Tangible assets total | 1 125.00 | 12 557.00 | 17 958.00 | 40 085.00 | 48 767.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 5 493.00 | 1 785.00 | 188.00 | 843.00 | 30 545.08 |
| Inventories total | 5 493.00 | 1 785.00 | 188.00 | 843.00 | 30 545.08 |
| Current trade debtors | 10 294.00 | 623.00 | 10 616.00 | 2 995.00 | 27 836.19 |
| Current amounts owed by group member comp. | 7 981.00 | 20 437.00 | |||
| Prepayments and accrued income | 83.00 | 251.00 | 673.00 | 739.00 | 516.11 |
| Current other receivables | 571.00 | 645.00 | 590.00 | 1 205.00 | 2 533.97 |
| Current deferred tax assets | 384.00 | 57.00 | |||
| Short term receivables total | 11 332.00 | 9 557.00 | 32 316.00 | 4 939.00 | 30 886.26 |
| Cash and bank deposits | 9 537.00 | 6 278.00 | 5 498.00 | 8 228.00 | 9 346.25 |
| Cash and cash equivalents | 9 537.00 | 6 278.00 | 5 498.00 | 8 228.00 | 9 346.25 |
| Balance sheet total (assets) | 27 487.00 | 30 177.00 | 55 960.00 | 54 095.00 | 120 574.50 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Asset revaluation reserve | 4 497.37 | ||||
| Shares repurchased | 2 800.00 | 6 500.00 | |||
| Other reserves | 77.00 | 1 258.62 | |||
| Retained earnings | 139.00 | 3 183.00 | 6 869.00 | 13 811.00 | 15 273.16 |
| Profit of the financial year | 5 844.00 | 10 185.00 | 6 942.00 | 1 551.00 | 2 738.74 |
| Shareholders equity total | 6 733.00 | 16 918.00 | 21 061.00 | 16 189.00 | 24 517.90 |
| Provisions | -57.00 | 146.00 | 415.00 | 2 453.55 | |
| Non-current deferred tax liabilities | 1 818.00 | 212.00 | 282.57 | ||
| Non-current liabilities total | 1 818.00 | 212.00 | 282.57 | ||
| Current loans from credit institutions | 12 711.00 | 24 562.00 | 12 158.11 | ||
| Current trade creditors | 8 164.00 | 5 468.00 | 16 714.00 | 4 113.00 | 39 936.28 |
| Current owed to group member | 7 586.00 | 39 197.94 | |||
| Short-term deferred tax liabilities | 2 050.00 | 4 634.00 | 2 698.00 | ||
| Other non-interest bearing current liabilities | 10 540.00 | 3 157.00 | 812.00 | 1 018.00 | 1 273.17 |
| Accruals and deferred income | 755.00 | ||||
| Current liabilities total | 20 754.00 | 13 259.00 | 32 935.00 | 37 279.00 | 93 320.49 |
| Balance sheet total (liabilities) | 27 487.00 | 30 120.00 | 55 960.00 | 54 095.00 | 120 574.50 |
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.