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
Kempel Ejendomsinvest ApS — Credit Rating and Financial Key Figures
CVR number: 37975958
Bendsvej 1 A, 8950 Ørsted
akomf@mail.dk
tel: 29463807
www.ørstedmurerforretning.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 348.01 | 2 260.09 | 2 305.53 | 2 639.04 | 3 608.57 |
| Employee benefit expenses | -2 184.24 | -1 954.75 | -1 811.25 | -1 892.60 | -2 400.55 |
| Other operating expenses | - 147.05 | ||||
| Total depreciation | - 273.72 | - 115.40 | - 114.31 | -83.12 | -95.21 |
| EBIT | - 257.00 | 189.95 | 379.96 | 663.33 | 1 112.81 |
| Other financial income | 15.46 | 21.38 | 41.38 | 55.62 | 12.88 |
| Other financial expenses | -47.00 | -64.63 | -19.43 | -26.23 | -26.37 |
| Pre-tax profit | - 288.53 | 146.70 | 401.92 | 692.72 | 1 099.32 |
| Income taxes | 7.78 | -25.92 | -90.17 | - 155.99 | - 263.95 |
| Net earnings | - 280.75 | 120.77 | 311.75 | 536.73 | 835.37 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 640.00 | 320.00 | 320.00 | 320.00 | |
| Machinery and equipment | 252.58 | 137.18 | 96.37 | 327.26 | 232.04 |
| Tangible assets total | 892.58 | 457.18 | 416.37 | 647.26 | 232.04 |
| Investments total | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Non-curr. owed by group member comp. | 550.00 | 566.50 | |||
| Non-current other receivables | 300.00 | 700.00 | 700.00 | ||
| Long term receivables total | 300.00 | 1 250.00 | 1 266.50 | ||
| Finished products/goods | 110.00 | 50.00 | |||
| Inventories total | 110.00 | 50.00 | |||
| Current trade debtors | 1 070.28 | 391.20 | 714.85 | 1 275.52 | 1 001.81 |
| Current amounts owed by group member comp. | 700.00 | 556.18 | |||
| Prepayments and accrued income | 4.34 | 8.93 | |||
| Current other receivables | 550.67 | 400.00 | 138.96 | 54.14 | |
| Current deferred tax assets | 36.49 | 47.77 | 54.01 | 40.85 | 19.72 |
| Short term receivables total | 2 361.78 | 1 404.08 | 768.86 | 1 455.33 | 1 075.67 |
| Cash and bank deposits | 639.72 | 571.25 | 583.69 | 367.21 | 1 695.75 |
| Cash and cash equivalents | 639.72 | 571.25 | 583.69 | 367.21 | 1 695.75 |
| Balance sheet total (assets) | 4 016.07 | 2 794.51 | 3 030.92 | 3 748.29 | 3 015.47 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 120.00 | 150.00 | 1 700.00 | 400.00 | |
| Retained earnings | 1 730.13 | 1 329.38 | 1 300.15 | -88.10 | 48.63 |
| Profit of the financial year | - 280.75 | 120.77 | 311.75 | 536.73 | 835.37 |
| Shareholders equity total | 1 499.38 | 1 620.15 | 1 811.90 | 2 198.63 | 1 334.00 |
| Provisions | 543.25 | ||||
| Non-current other liabilities | 253.82 | 253.82 | |||
| Non-current deferred tax liabilities | 271.24 | 236.92 | 245.69 | ||
| Non-current liabilities total | 253.82 | 253.82 | 271.24 | 236.92 | 245.69 |
| Current loans from credit institutions | 489.02 | 283.74 | 263.13 | ||
| Current trade creditors | 600.59 | 222.31 | 245.30 | 442.78 | 567.13 |
| Current owed to group member | 326.66 | 76.96 | 2.09 | ||
| Short-term deferred tax liabilities | 10.19 | 37.20 | 96.40 | 142.82 | 242.82 |
| Other non-interest bearing current liabilities | 836.42 | - 165.96 | 342.94 | 650.17 | 623.73 |
| Current liabilities total | 2 262.88 | 377.29 | 947.78 | 1 312.74 | 1 435.78 |
| Balance sheet total (liabilities) | 4 016.07 | 2 794.51 | 3 030.92 | 3 748.29 | 3 015.47 |
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.