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
Claus Lernø A/S — Credit Rating and Financial Key Figures
CVR number: 87659828
Udsholt Byvej 6 A, 3230 Græsted
claus@lernoe.com
tel: 20232224
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 001.08 | 1 539.92 | 2 190.19 | 1 252.79 | 5 253.99 |
| Employee benefit expenses | -1 610.35 | -1 883.63 | -2 403.40 | -2 146.16 | -4 935.17 |
| Other operating expenses | -82.20 | ||||
| Total depreciation | - 148.79 | -76.97 | - 118.66 | - 145.85 | - 302.14 |
| EBIT | 241.94 | - 420.67 | - 414.06 | -1 039.22 | 16.68 |
| Other financial income | 36.99 | 28.08 | 252.81 | 295.39 | 9.05 |
| Other financial expenses | -28.55 | -25.85 | -9.71 | -9.87 | - 260.67 |
| Pre-tax profit | 250.38 | - 418.44 | - 170.95 | - 753.70 | - 234.94 |
| Income taxes | -55.09 | -35.98 | 220.06 | 165.81 | 77.44 |
| Net earnings | 195.30 | - 454.43 | 49.11 | - 587.88 | - 157.50 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 904.76 | ||||
| Intangible assets total | 904.76 | ||||
| Buildings | 98.53 | 264.37 | 265.34 | 194.92 | 777.31 |
| Machinery and equipment | 152.25 | 16.93 | 418.59 | 343.16 | 189.50 |
| Tangible assets total | 250.78 | 281.30 | 683.93 | 538.08 | 966.81 |
| Investments total | 352.79 | 370.62 | 375.13 | 1 273.24 | |
| Non-current loans receivable | 1 885.10 | 1 885.10 | 1 925.78 | 1 925.77 | 1 914.69 |
| Non-current other receivables | 352.31 | ||||
| Long term receivables total | 2 237.42 | 1 885.10 | 1 925.78 | 1 925.77 | 1 914.69 |
| Finished products/goods | 949.15 | 1 365.74 | 997.81 | 977.73 | 3 519.53 |
| Inventories total | 949.15 | 1 365.74 | 997.81 | 977.73 | 3 519.53 |
| Current trade debtors | 230.31 | 244.29 | 236.16 | 180.16 | 6.08 |
| Current amounts owed by group member comp. | 554.22 | 511.82 | 892.97 | 845.02 | 5.15 |
| Current owed by particip. interest comp. | 328.86 | 338.86 | |||
| Current other receivables | 0.48 | 0.40 | 0.02 | 215.50 | 15.39 |
| Current deferred tax assets | 194.91 | ||||
| Short term receivables total | 1 113.87 | 1 290.28 | 1 129.15 | 1 240.68 | 26.62 |
| Cash and bank deposits | 2 916.79 | 1 851.08 | 2 001.95 | 1 717.36 | 1 601.78 |
| Cash and cash equivalents | 2 916.79 | 1 851.08 | 2 001.95 | 1 717.36 | 1 601.78 |
| Balance sheet total (assets) | 7 468.01 | 7 026.30 | 7 109.24 | 6 774.74 | 10 207.43 |
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 |
| Retained earnings | 5 214.21 | 5 409.51 | 4 955.08 | 5 004.19 | 5 546.75 |
| Profit of the financial year | 195.30 | - 454.43 | 49.11 | - 587.88 | - 157.50 |
| Shareholders equity total | 6 409.51 | 5 955.08 | 6 004.19 | 5 416.30 | 6 389.25 |
| Provisions | 253.63 | 484.53 | 264.47 | 123.63 | 60.97 |
| Non-current liabilities total | |||||
| Current trade creditors | 335.83 | 250.87 | 87.35 | 780.55 | 2 469.36 |
| Current owed to group member | 38.45 | 1.37 | |||
| Other non-interest bearing current liabilities | 430.59 | 335.82 | 753.23 | 452.89 | 1 287.85 |
| Current liabilities total | 804.87 | 586.68 | 840.58 | 1 234.81 | 3 757.21 |
| Balance sheet total (liabilities) | 7 468.01 | 7 026.30 | 7 109.24 | 6 774.74 | 10 207.43 |
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.