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
Vestkajens Maskinværksted A/S — Credit Rating and Financial Key Figures
CVR number: 38624849
Sydvestkajen 4, 9850 Hirtshals
fth@hirtshalsyard.dk
tel: 54331132
www.vestkajen.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 498.85 | 14 512.61 | 15 142.07 | 15 481.56 | 9 055.38 |
| Employee benefit expenses | -11 411.75 | -13 110.52 | -13 533.68 | -13 539.09 | -5 977.48 |
| Total depreciation | - 365.35 | - 100.01 | - 100.01 | -99.98 | |
| EBIT | 2 721.74 | 1 302.08 | 1 508.38 | 1 842.48 | 3 077.90 |
| Other financial income | 47.18 | 206.21 | 161.60 | 301.22 | |
| Other financial expenses | - 131.44 | - 148.39 | - 235.02 | - 140.78 | -47.91 |
| Pre-tax profit | 2 637.47 | 1 153.69 | 1 479.57 | 1 863.31 | 3 331.21 |
| Income taxes | - 572.13 | - 255.89 | - 327.93 | - 412.04 | - 735.03 |
| Net earnings | 2 065.34 | 897.80 | 1 151.64 | 1 451.27 | 2 596.18 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 566.66 | 466.66 | 366.65 | 266.67 | |
| Intangible assets total | 566.66 | 466.66 | 366.65 | 266.67 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 135.93 | 2 324.53 | 2 310.30 | 2 450.47 | |
| Inventories total | 2 135.93 | 2 324.53 | 2 310.30 | 2 450.47 | |
| Current trade debtors | 5 938.50 | 8 277.28 | 2 681.95 | 6 329.77 | |
| Current amounts owed by group member comp. | 565.68 | 528.76 | 287.96 | 5 336.22 | 9 587.81 |
| Prepayments and accrued income | 36.82 | 23.60 | 86.85 | 80.18 | |
| Current other receivables | 2 401.97 | 2 135.29 | 1 237.94 | 634.88 | 1 052.30 |
| Short term receivables total | 8 942.96 | 10 964.93 | 4 294.70 | 12 381.05 | 10 640.10 |
| Cash and bank deposits | 59.81 | 121.08 | 4 538.40 | 71.10 | 232.15 |
| Cash and cash equivalents | 59.81 | 121.08 | 4 538.40 | 71.10 | 232.15 |
| Balance sheet total (assets) | 11 705.36 | 13 877.20 | 11 510.05 | 15 169.29 | 10 872.25 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 8 000.00 | ||||
| Retained earnings | -12.83 | 2 052.51 | 2 950.31 | 4 101.95 | -2 446.78 |
| Profit of the financial year | 2 065.34 | 897.80 | 1 151.64 | 1 451.27 | 2 596.18 |
| Shareholders equity total | 3 052.51 | 3 950.31 | 5 101.95 | 6 553.22 | 9 149.40 |
| Provisions | 180.98 | 166.79 | 106.09 | 73.75 | |
| Non-current other liabilities | 898.56 | 917.43 | 949.54 | 930.23 | |
| Non-current deferred tax liabilities | 447.06 | 270.07 | 388.63 | 444.39 | 808.78 |
| Non-current liabilities total | 1 345.62 | 1 187.51 | 1 338.17 | 1 374.62 | 808.78 |
| Current loans from credit institutions | 2 320.61 | 1 888.31 | 1 722.33 | ||
| Current trade creditors | 1 348.16 | 1 483.07 | 1 344.04 | 1 340.17 | |
| Current owed to group member | 505.60 | 1 618.88 | 414.30 | 1 223.34 | 389.69 |
| Short-term deferred tax liabilities | 388.63 | 444.39 | |||
| Other non-interest bearing current liabilities | 2 797.15 | 3 582.33 | 3 148.54 | 2 493.23 | 80.00 |
| Accruals and deferred income | 154.72 | 56.96 | |||
| Current liabilities total | 7 126.24 | 8 572.59 | 4 963.84 | 7 167.70 | 914.07 |
| Balance sheet total (liabilities) | 11 705.36 | 13 877.20 | 11 510.05 | 15 169.29 | 10 872.25 |
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.