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
FONDEN MAGION — Credit Rating and Financial Key Figures
CVR number: 32643086
Tinghusgade 15, 7200 Grindsted
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 355.45 | 13 566.69 | 14 490.39 | 15 602.40 | 16 423.20 |
| Employee benefit expenses | -9 576.72 | -10 387.98 | -11 029.66 | -11 971.35 | -12 744.32 |
| Other operating expenses | - 340.81 | -0.58 | -49.95 | -3.63 | |
| Total depreciation | -1 690.90 | -1 736.83 | -2 020.62 | -2 232.21 | -2 263.75 |
| EBIT | 2 747.02 | 1 441.29 | 1 390.15 | 1 395.20 | 1 415.13 |
| Other financial income | 0.55 | 2.12 | 2.36 | 1.81 | 0.92 |
| Other financial expenses | -1 077.22 | - 982.10 | -1 206.05 | -1 131.13 | -1 043.86 |
| Net income from associates (fin.) | 215.68 | -19.10 | -3.13 | ||
| Pre-tax profit | 1 886.02 | 442.20 | 183.33 | 265.89 | 372.19 |
| Income taxes | - 369.00 | - 104.00 | -47.00 | -61.00 | - 107.00 |
| Net earnings | 1 517.02 | 338.20 | 136.33 | 204.89 | 265.19 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 66 750.13 | 65 488.27 | 84 727.84 | 83 069.64 | 81 202.56 |
| Machinery and equipment | 452.77 | 711.55 | 3 611.38 | 3 453.31 | 3 381.14 |
| Advance payments and construction in progress | 409.64 | 18 144.68 | |||
| Tangible assets total | 67 612.54 | 84 344.50 | 88 339.22 | 86 522.95 | 84 583.70 |
| Holdings in group member companies | 18.95 | 0.86 | 0.02 | ||
| Investments total | 18.95 | 0.86 | 0.02 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 213.50 | 232.57 | 241.21 | 238.27 | 218.42 |
| Inventories total | 213.50 | 232.57 | 241.21 | 238.27 | 218.42 |
| Current trade debtors | 1 674.52 | 1 168.31 | 1 048.14 | 996.41 | 1 209.99 |
| Current amounts owed by group member comp. | 1.28 | 15.28 | 12.98 | ||
| Prepayments and accrued income | 57.93 | 32.85 | 48.65 | 24.00 | 411.45 |
| Current other receivables | 157.56 | 1 417.44 | 167.88 | 178.99 | 459.00 |
| Short term receivables total | 1 891.29 | 2 633.88 | 1 277.64 | 1 199.40 | 2 080.44 |
| Cash and bank deposits | 602.34 | 936.59 | 2 225.29 | 87.69 | 75.52 |
| Cash and cash equivalents | 602.34 | 936.59 | 2 225.29 | 87.69 | 75.52 |
| Balance sheet total (assets) | 70 338.62 | 88 148.40 | 92 083.38 | 88 048.31 | 86 958.08 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 33 163.36 | 33 163.36 | 33 163.36 | 33 163.36 | 33 163.36 |
| Other reserves | -96.97 | -14.30 | |||
| Retained earnings | 1 049.31 | 2 196.60 | 2 534.80 | 2 671.13 | 2 876.02 |
| Profit of the financial year | 1 517.02 | 338.20 | 136.33 | 204.89 | 265.19 |
| Shareholders equity total | 35 632.72 | 35 683.86 | 35 834.49 | 36 039.37 | 36 304.56 |
| Provisions | 793.00 | 897.00 | 944.00 | 1 005.00 | 1 112.00 |
| Non-current loans from credit institutions | 22 408.97 | 20 580.82 | 30 240.89 | 28 600.34 | 27 445.96 |
| Non-current accruals and deferred income | 16 660.42 | 15 912.39 | 14 727.10 | ||
| Non-current other liabilities | 772.10 | ||||
| Non-current deferred tax liabilities | 761.66 | 639.52 | 607.60 | 630.08 | |
| Non-current liabilities total | 23 181.07 | 21 342.48 | 47 540.83 | 45 120.34 | 42 803.15 |
| Current loans from credit institutions | 4 288.91 | 6 335.36 | 2 288.82 | 2 296.92 | 3 187.08 |
| Current trade creditors | 1 076.74 | 3 318.78 | 2 779.03 | 1 503.85 | 1 638.95 |
| Other non-interest bearing current liabilities | 4 151.91 | 3 246.65 | 2 102.15 | 1 215.49 | 1 291.16 |
| Accruals and deferred income | 1 214.28 | 17 324.26 | 594.06 | 867.34 | 621.19 |
| Current liabilities total | 10 731.84 | 30 225.06 | 7 764.07 | 5 883.60 | 6 738.37 |
| Balance sheet total (liabilities) | 70 338.62 | 88 148.40 | 92 083.38 | 88 048.31 | 86 958.08 |
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.