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
V.S. Larsen Malerne A/S — Credit Rating and Financial Key Figures
CVR number: 17846833
Gladsaxe Møllevej 67-69, 2860 Søborg
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 537.49 | 4 395.46 | 44 998.94 | 36 055.80 | 34 483.47 |
| Employee benefit expenses | -4 280.19 | -4 117.05 | -44 630.00 | -37 806.61 | -34 175.80 |
| Total depreciation | - 163.68 | - 154.93 | - 478.36 | - 224.07 | - 181.28 |
| EBIT | 93.62 | 123.48 | - 109.42 | -1 974.88 | 126.40 |
| Other financial income | 203.89 | 326.14 | 672.61 | 1 093.21 | 798.42 |
| Other financial expenses | -34.41 | - 121.94 | - 327.94 | - 625.82 | - 746.97 |
| Net income from associates (fin.) | -1 406.86 | 1 758.98 | - 395.80 | -1 352.51 | - 157.04 |
| Pre-tax profit | -1 143.76 | 2 086.65 | - 160.55 | -2 860.00 | 20.81 |
| Income taxes | 77.00 | -73.21 | - 127.32 | 340.20 | -9.85 |
| Net earnings | -1 066.76 | 2 013.44 | - 287.87 | -2 519.79 | 10.95 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 156.63 | 89.50 | 22.38 | ||
| Intangible assets total | 156.63 | 89.50 | 22.38 | ||
| Machinery and equipment | 393.97 | 247.63 | 850.34 | 502.67 | 661.39 |
| Tangible assets total | 393.97 | 247.63 | 850.34 | 502.67 | 661.39 |
| Holdings in group member companies | 6 112.53 | 5 748.19 | 220.06 | 67.55 | 610.50 |
| Participating interests | 1 376.68 | ||||
| Investments total | 7 489.21 | 5 748.19 | 220.06 | 67.55 | 610.50 |
| Non-current other receivables | 232.50 | 232.50 | 362.10 | 312.00 | 312.00 |
| Long term receivables total | 232.50 | 232.50 | 362.10 | 312.00 | 312.00 |
| Raw materials and consumables | 412.58 | 362.93 | 386.66 | 421.85 | 313.67 |
| Inventories total | 412.58 | 362.93 | 386.66 | 421.85 | 313.67 |
| Current trade debtors | 76.15 | 13.17 | 12 653.21 | 12 773.71 | 9 745.27 |
| Current amounts owed by group member comp. | 4 962.01 | 9 692.51 | 13 215.57 | 15 858.76 | 502.66 |
| Prepayments and accrued income | 9.17 | 35.55 | 707.38 | ||
| Current other receivables | 5.36 | 1 500.20 | 4 318.17 | 4 726.53 | 3 211.70 |
| Current deferred tax assets | 123.90 | 522.99 | 209.15 | ||
| Short term receivables total | 5 167.42 | 11 205.87 | 30 196.13 | 33 917.54 | 14 376.15 |
| Cash and bank deposits | 533.31 | 7.44 | 2.25 | 25.13 | 31 260.92 |
| Cash and cash equivalents | 533.31 | 7.44 | 2.25 | 25.13 | 31 260.92 |
| Balance sheet total (assets) | 14 385.62 | 17 894.07 | 32 039.92 | 35 246.73 | 47 534.63 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Retained earnings | 1 146.48 | 79.72 | 2 093.16 | 1 805.29 | - 714.50 |
| Profit of the financial year | -1 066.76 | 2 013.44 | - 287.87 | -2 519.79 | 10.95 |
| Shareholders equity total | 5 079.72 | 7 093.16 | 6 805.29 | 4 285.50 | 4 296.45 |
| Provisions | 52.40 | 32.00 | 759.00 | 956.00 | 1 175.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 8 056.33 | 5 137.04 | 12 794.30 | ||
| Current trade creditors | 805.94 | 1 128.14 | 3 152.33 | 3 416.71 | 2 884.38 |
| Current owed to group member | 7 212.77 | 995.44 | 28 408.83 | ||
| Short-term deferred tax liabilities | 93.61 | 122.37 | |||
| Other non-interest bearing current liabilities | 1 234.79 | 495.39 | 10 784.21 | 8 039.15 | 7 454.02 |
| Accruals and deferred income | 5 279.68 | 5 755.07 | 3 315.95 | ||
| Current liabilities total | 9 253.51 | 10 768.91 | 24 475.63 | 30 005.24 | 42 063.18 |
| Balance sheet total (liabilities) | 14 385.62 | 17 894.07 | 32 039.92 | 35 246.73 | 47 534.63 |
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.