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
WATERCARE ApS — Credit Rating and Financial Key Figures
CVR number: 26017637
Stejlebjergvej 14, 5610 Assens
info@watercare.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 047.73 | 25 533.35 | 20 001.97 | 28 429.05 | 34 216.10 |
| Employee benefit expenses | -7 406.78 | -14 210.24 | -15 416.52 | -22 765.78 | -21 903.22 |
| Other operating expenses | - 218.97 | ||||
| Total depreciation | - 464.64 | - 711.81 | -1 003.44 | -1 337.83 | -1 502.85 |
| EBIT | 10 176.30 | 10 611.30 | 3 363.05 | 4 325.44 | 10 810.03 |
| Other financial income | 376.15 | 322.83 | 71.52 | 143.58 | |
| Other financial expenses | - 211.24 | -57.27 | - 125.37 | - 503.31 | - 596.96 |
| Net income from associates (fin.) | - 761.12 | -1 425.75 | - 278.82 | ||
| Pre-tax profit | 10 341.21 | 10 876.86 | 2 476.57 | 2 665.44 | 10 167.65 |
| Income taxes | -2 231.26 | -2 348.88 | - 714.09 | - 912.80 | -2 305.31 |
| Net earnings | 8 109.94 | 8 527.99 | 1 762.47 | 1 752.64 | 7 862.34 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 1 407.10 | 1 821.36 | 2 102.88 | 2 934.89 | 4 737.54 |
| Intangible assets total | 1 407.10 | 1 821.36 | 2 102.88 | 2 934.89 | 4 737.54 |
| Buildings | 1 242.77 | 1 038.91 | 6 967.19 | 8 316.31 | 7 327.46 |
| Machinery and equipment | 521.82 | 527.65 | 518.59 | 512.23 | 369.54 |
| Advance payments and construction in progress | 160.93 | ||||
| Other tangible assets | -0.00 | ||||
| Tangible assets total | 1 764.59 | 1 727.48 | 7 485.78 | 8 828.54 | 7 697.00 |
| Other non-current investments | 0.00 | ||||
| Investments total | 0.00 | 327.33 | 327.33 | ||
| Non-current loans receivable | 327.33 | 327.33 | |||
| Long term receivables total | 327.33 | 327.33 | |||
| Semifinished products | 868.67 | 465.91 | 1 067.02 | ||
| Raw materials and consumables | 3 856.36 | 4 423.05 | 3 031.05 | 3 745.08 | 4 281.56 |
| Finished products/goods | 602.22 | 1 448.31 | 2 362.81 | ||
| Advance payments | 433.36 | 517.85 | |||
| Inventories total | 3 856.36 | 4 423.05 | 4 501.94 | 6 092.65 | 8 229.25 |
| Current trade debtors | 9 522.67 | 8 158.16 | 8 733.93 | 13 064.72 | 12 033.86 |
| Current amounts owed by group member comp. | 7 218.25 | 5 041.59 | 21.49 | 624.92 | 4 351.24 |
| Prepayments and accrued income | 33.58 | 44.11 | 199.55 | 206.69 | 242.65 |
| Current other receivables | 691.79 | 180.28 | 15.00 | 14.83 | 14.63 |
| Short term receivables total | 17 466.29 | 13 424.13 | 8 969.97 | 13 911.15 | 16 642.37 |
| Cash and bank deposits | 905.88 | 2 869.22 | 3 138.16 | 22.84 | 15.55 |
| Cash and cash equivalents | 905.88 | 2 869.22 | 3 138.16 | 22.84 | 15.55 |
| Balance sheet total (assets) | 25 400.22 | 24 592.59 | 26 526.06 | 32 117.41 | 37 649.03 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 130.82 | 130.82 | 130.82 |
| Share premium account | 827.92 | 827.92 | |||
| Shares repurchased | 8 124.00 | 7 370.00 | 4 853.00 | 4 500.00 | 7 800.00 |
| Other reserves | 1 097.54 | 1 420.66 | 1 640.24 | 2 289.22 | 3 695.28 |
| Retained earnings | 39.14 | 455.96 | 3 911.36 | 524.87 | -6 100.64 |
| Profit of the financial year | 8 109.94 | 8 527.99 | 1 762.47 | 1 752.64 | 7 862.34 |
| Shareholders equity total | 17 495.62 | 17 899.61 | 13 125.83 | 10 025.46 | 13 387.80 |
| Provisions | 391.84 | 480.67 | 935.08 | 1 287.04 | 1 594.86 |
| Non-current accruals and deferred income | 540.22 | 652.94 | |||
| Non-current other liabilities | - 540.22 | - 652.94 | |||
| Non-current deferred tax liabilities | 2 260.05 | 467.61 | 560.84 | 1 997.49 | |
| Non-current liabilities total | 2 260.05 | 467.61 | 560.84 | 1 997.49 | |
| Current loans from credit institutions | 7 051.64 | 10 438.01 | |||
| Current trade creditors | 1 275.23 | 1 792.71 | 7 564.85 | 6 157.37 | 5 575.32 |
| Current owed to group member | 45.76 | 292.47 | 1 307.10 | 3 081.35 | 1 544.03 |
| Short-term deferred tax liabilities | 2 027.08 | ||||
| Other non-interest bearing current liabilities | 4 148.02 | 1 867.09 | 2 724.03 | 3 953.71 | 3 111.52 |
| Accruals and deferred income | 16.67 | 401.57 | |||
| Current liabilities total | 7 512.76 | 3 952.27 | 11 997.54 | 20 244.07 | 20 668.88 |
| Balance sheet total (liabilities) | 25 400.22 | 24 592.59 | 26 526.06 | 32 117.41 | 37 649.03 |
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.