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
KEMIPO ENERGY ApS — Credit Rating and Financial Key Figures
CVR number: 27914861
Møgelbjerg 57, 8500 Grenaa
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 276.52 | 50 692.13 | - 303.90 | - 545.14 | - 427.94 |
| Employee benefit expenses | -1 397.72 | -5 453.50 | -1 141.84 | -1 296.52 | -1 583.55 |
| Total depreciation | -2 480.99 | -2 730.61 | - 587.23 | - 187.50 | - 765.29 |
| Reduction in value of non-current assets | 79.00 | ||||
| EBIT | -1 602.19 | 42 508.02 | -2 032.96 | -2 029.17 | -2 697.77 |
| Other financial income | 46.49 | 392.31 | 285.71 | 317.53 | |
| Other financial expenses | - 420.05 | - 510.60 | - 465.36 | - 292.54 | - 217.08 |
| Pre-tax profit | -2 022.24 | 42 043.92 | -2 106.01 | -2 036.00 | -2 597.32 |
| Income taxes | 437.58 | -9 253.02 | 423.89 | -4.52 | 490.75 |
| Net earnings | -1 584.66 | 32 790.90 | -1 682.12 | -2 040.52 | -2 106.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 15 711.21 | 4 325.76 | 4 406.41 | 4 921.41 | |
| Machinery and equipment | 380.18 | 1 377.81 | 845.07 | 1 631.07 | 2 612.56 |
| Tangible assets total | 16 091.39 | 1 377.81 | 5 170.82 | 6 037.49 | 7 533.98 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.00 | 392.50 | 2 191.33 | 2 877.27 | |
| Finished products/goods | 1 900.27 | ||||
| Inventories total | 1 900.27 | 25.00 | 392.50 | 2 191.33 | 2 877.27 |
| Current trade debtors | 584.08 | ||||
| Current amounts owed by group member comp. | 18.50 | 4 081.23 | 5 610.69 | 5 700.46 | 7 804.54 |
| Prepayments and accrued income | 18.00 | 17.00 | 104.27 | 19.17 | |
| Current other receivables | 72.57 | 18 311.16 | 8 548.75 | 89.99 | 289.85 |
| Current deferred tax assets | 409.75 | 466.44 | |||
| Short term receivables total | 1 084.90 | 22 410.39 | 14 642.88 | 5 894.72 | 8 113.57 |
| Cash and bank deposits | 1.00 | 39 201.00 | 13 357.54 | 9 351.33 | 2 550.78 |
| Cash and cash equivalents | 1.00 | 39 201.00 | 13 357.54 | 9 351.33 | 2 550.78 |
| Balance sheet total (assets) | 19 077.57 | 63 014.20 | 33 563.74 | 23 474.87 | 21 075.60 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 175.00 | 175.00 | 175.00 | 175.00 | 175.00 |
| Shares repurchased | 10 000.00 | 5 000.00 | |||
| Retained earnings | 3 341.41 | -8 243.24 | 19 547.65 | 17 865.54 | 15 825.02 |
| Profit of the financial year | -1 584.66 | 32 790.90 | -1 682.12 | -2 040.52 | -2 106.57 |
| Shareholders equity total | 1 931.76 | 34 722.65 | 23 040.54 | 16 000.02 | 13 893.45 |
| Provisions | 232.62 | 53.81 | 96.17 | 100.69 | 110.31 |
| Non-current owed to group member | 10 000.00 | ||||
| Non-current liabilities total | 10 000.00 | ||||
| Current loans from credit institutions | 4 468.00 | 4 225.72 | |||
| Current trade creditors | 177.52 | 105.77 | |||
| Current owed to participating | 5.88 | 9.50 | 22.04 | 1.42 | |
| Current owed to group member | 2 152.77 | 12 031.15 | 10 138.89 | 7 221.02 | 6 937.27 |
| Short-term deferred tax liabilities | 9 431.83 | ||||
| Other non-interest bearing current liabilities | 114.90 | 2 437.37 | 278.64 | 131.10 | 133.14 |
| Current liabilities total | 6 913.19 | 28 237.74 | 10 427.03 | 7 374.16 | 7 071.84 |
| Balance sheet total (liabilities) | 19 077.57 | 63 014.20 | 33 563.74 | 23 474.87 | 21 075.60 |
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.