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
KVISSEL OG ØENS TØMRERSJAK APS — Credit Rating and Financial Key Figures
CVR number: 28866399
Knivholtvej 25, 9900 Frederikshavn
leif@ksjak.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 629.27 | 6 574.90 | 5 693.60 | 5 419.91 | 5 684.39 |
| Employee benefit expenses | -5 373.39 | -5 131.73 | -4 456.55 | -4 471.66 | -4 431.34 |
| Total depreciation | - 132.74 | - 195.21 | - 226.01 | - 188.62 | - 224.52 |
| EBIT | 123.13 | 1 247.96 | 1 011.04 | 759.63 | 1 028.53 |
| Other financial income | 37.52 | 32.29 | 31.59 | 13.38 | 19.07 |
| Other financial expenses | - 106.96 | -85.44 | -94.52 | -91.49 | -50.19 |
| Net income from associates (fin.) | 44.64 | -3.21 | 15.27 | 0.27 | |
| Pre-tax profit | 98.32 | 1 191.61 | 963.38 | 681.79 | 997.41 |
| Income taxes | -12.88 | - 266.28 | - 211.65 | - 153.86 | - 221.81 |
| Net earnings | 85.44 | 925.32 | 751.73 | 527.93 | 775.60 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 927.38 | 1 854.21 | 1 914.11 | 1 836.48 | 1 796.40 |
| Machinery and equipment | 373.17 | 340.41 | 303.35 | 321.94 | 223.18 |
| Tangible assets total | 2 300.55 | 2 194.63 | 2 217.46 | 2 158.43 | 2 019.57 |
| Holdings in group member companies | 163.82 | 160.60 | 175.87 | 176.14 | |
| Investments total | 163.82 | 160.60 | 175.87 | 176.14 | |
| Non-current loans receivable | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Long term receivables total | 20.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Raw materials and consumables | 583.00 | 504.00 | 44.00 | 133.65 | 226.50 |
| Finished products/goods | 150.00 | 140.00 | 195.79 | ||
| Inventories total | 583.00 | 504.00 | 194.00 | 273.65 | 422.29 |
| Current trade debtors | 939.74 | 1 048.25 | 1 091.38 | 854.24 | 1 248.38 |
| Current amounts owed by group member comp. | 775.93 | 775.71 | 793.99 | 43.58 | 1 482.74 |
| Prepayments and accrued income | 178.03 | 173.03 | 156.01 | 161.67 | 130.36 |
| Current other receivables | 923.00 | 1 128.45 | 1 038.84 | 143.55 | 76.75 |
| Current deferred tax assets | 0.49 | ||||
| Short term receivables total | 2 817.19 | 3 125.44 | 3 080.22 | 1 203.05 | 2 938.24 |
| Cash and bank deposits | 81.49 | 80.91 | 436.02 | 1 602.97 | 329.89 |
| Cash and cash equivalents | 81.49 | 80.91 | 436.02 | 1 602.97 | 329.89 |
| Balance sheet total (assets) | 5 966.05 | 6 085.58 | 6 123.57 | 5 434.24 | 5 729.99 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 100.00 | 500.00 | 700.00 | ||
| Other reserves | 91.80 | 88.59 | 103.86 | 104.13 | |
| Retained earnings | 1 268.47 | 1 357.13 | 1 038.58 | 1 290.04 | 1 222.10 |
| Profit of the financial year | 85.44 | 925.32 | 751.73 | 527.93 | 775.60 |
| Shareholders equity total | 1 570.72 | 2 496.04 | 3 119.17 | 2 547.10 | 2 822.70 |
| Provisions | 69.58 | 71.73 | 40.87 | 35.80 | 72.67 |
| Non-current loans from credit institutions | 1 680.29 | 1 562.73 | 1 436.90 | 1 208.15 | 1 121.55 |
| Non-current other liabilities | 164.88 | 170.42 | |||
| Non-current liabilities total | 1 680.29 | 1 562.73 | 1 601.77 | 1 378.57 | 1 121.55 |
| Current loans from credit institutions | 501.81 | 465.24 | 133.32 | 85.20 | 86.60 |
| Current trade creditors | 1 463.42 | 629.51 | 595.56 | 536.96 | 778.39 |
| Current owed to participating | 9.33 | ||||
| Current owed to group member | 287.32 | ||||
| Short-term deferred tax liabilities | 264.13 | 206.24 | 90.93 | 184.95 | |
| Other non-interest bearing current liabilities | 680.23 | 596.19 | 426.65 | 434.03 | 499.28 |
| Accruals and deferred income | 29.00 | 163.85 | |||
| Current liabilities total | 2 645.47 | 1 955.07 | 1 361.76 | 1 472.77 | 1 713.07 |
| Balance sheet total (liabilities) | 5 966.05 | 6 085.58 | 6 123.57 | 5 434.24 | 5 729.99 |
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.