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
MERCI ApS — Credit Rating and Financial Key Figures
CVR number: 29180849
Gunnar Nu Hansens Plads 2, 2100 København Ø
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 964.21 | 4 633.87 | 5 538.49 | 4 927.64 | 2 496.24 |
| Employee benefit expenses | -4 663.97 | -4 198.24 | -4 247.37 | -3 938.25 | -1 933.21 |
| Other operating expenses | -77.41 | -47.42 | |||
| Total depreciation | - 210.78 | - 230.67 | - 196.65 | - 153.36 | -72.43 |
| EBIT | 1 089.46 | 127.55 | 1 094.46 | 788.62 | 490.61 |
| Other financial income | 1.14 | 86.84 | 87.62 | 103.25 | |
| Other financial expenses | -41.52 | -29.56 | -9.86 | -10.33 | -2.76 |
| Pre-tax profit | 1 047.94 | 99.13 | 1 171.45 | 865.91 | 591.10 |
| Income taxes | - 232.33 | -22.06 | - 257.72 | - 190.52 | - 130.04 |
| Net earnings | 815.61 | 77.07 | 913.73 | 675.38 | 461.05 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 540.00 | 405.00 | 270.00 | 135.00 | 67.50 |
| Intangible assets total | 540.00 | 405.00 | 270.00 | 135.00 | 67.50 |
| Machinery and equipment | 215.40 | 119.72 | 58.07 | 39.71 | 34.78 |
| Tangible assets total | 215.40 | 119.72 | 58.07 | 39.71 | 34.78 |
| Investments total | 20.79 | 20.79 | 20.79 | 20.79 | 20.79 |
| Non-current loans receivable | 4.51 | 4.45 | 5.10 | 6.41 | |
| Long term receivables total | 4.51 | 4.45 | 5.10 | 6.41 | |
| Raw materials and consumables | 49.84 | 49.84 | 49.84 | 49.84 | 49.84 |
| Inventories total | 49.84 | 49.84 | 49.84 | 49.84 | 49.84 |
| Current trade debtors | 73.95 | 159.27 | 348.20 | ||
| Current amounts owed by group member comp. | 3 831.63 | 3 790.11 | 3 991.54 | 3 576.38 | 3 438.59 |
| Prepayments and accrued income | 63.63 | 50.58 | 101.37 | 102.31 | 97.23 |
| Current other receivables | 88.51 | 94.15 | 258.42 | ||
| Short term receivables total | 3 983.77 | 3 934.84 | 4 425.27 | 3 837.97 | 3 884.02 |
| Other current investments | 3.37 | ||||
| Cash and bank deposits | 2 780.67 | 867.25 | 1 417.84 | 1 055.53 | 1 062.80 |
| Cash and cash equivalents | 2 784.04 | 867.25 | 1 417.84 | 1 055.53 | 1 062.80 |
| Balance sheet total (assets) | 7 593.84 | 5 401.96 | 6 246.26 | 5 143.94 | 5 126.15 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | 800.00 | |||
| Retained earnings | 2 860.00 | 3 675.61 | 2 252.68 | 2 366.41 | 3 041.80 |
| Profit of the financial year | 815.61 | 77.07 | 913.73 | 675.38 | 461.05 |
| Shareholders equity total | 3 800.61 | 3 877.68 | 4 791.41 | 3 966.80 | 3 627.85 |
| Provisions | 100.84 | 66.43 | 35.42 | 10.87 | 1.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 32.38 | ||||
| Current trade creditors | 346.42 | 309.22 | 317.04 | 380.87 | 465.59 |
| Current owed to group member | 348.98 | 339.98 | 339.98 | 339.98 | 339.98 |
| Short-term deferred tax liabilities | 256.92 | 56.47 | 288.73 | 215.07 | 354.16 |
| Other non-interest bearing current liabilities | 2 707.69 | 752.17 | 453.68 | 222.35 | 336.74 |
| Accruals and deferred income | 20.00 | 8.00 | |||
| Current liabilities total | 3 692.39 | 1 457.85 | 1 419.43 | 1 166.28 | 1 496.47 |
| Balance sheet total (liabilities) | 7 593.84 | 5 401.96 | 6 246.26 | 5 143.94 | 5 126.15 |
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.