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
Melin Vin ApS — Credit Rating and Financial Key Figures
CVR number: 36941146
Udbygade 13, 2200 København N
christopher@melinvin.dk
tel: 27246240
www.melinvin.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 025.05 | 2 760.43 | 2 647.16 | 3 301.92 | 2 804.10 |
| Employee benefit expenses | -1 721.01 | -1 374.05 | -1 551.13 | -1 792.96 | -1 741.01 |
| Other operating expenses | -0.80 | -31.67 | -0.51 | ||
| Total depreciation | -62.76 | -79.64 | - 126.96 | - 126.08 | - 117.97 |
| EBIT | 240.48 | 1 275.07 | 968.56 | 1 382.88 | 945.12 |
| Other financial income | 1.76 | 2.89 | 92.23 | 117.60 | 115.60 |
| Other financial expenses | -73.91 | - 123.45 | - 284.58 | - 488.76 | - 547.00 |
| Net income from associates (fin.) | 1 096.57 | 892.63 | 1 019.54 | 1 552.17 | 1 466.57 |
| Pre-tax profit | 1 264.91 | 2 047.14 | 1 795.75 | 2 563.88 | 1 980.29 |
| Income taxes | - 293.57 | - 481.39 | - 421.99 | - 522.06 | - 389.30 |
| Net earnings | 971.34 | 1 565.75 | 1 373.75 | 2 041.82 | 1 591.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 523.10 | 2 482.20 | 2 441.30 | ||
| Machinery and equipment | 320.92 | 241.27 | 195.67 | 110.50 | 33.43 |
| Tangible assets total | 320.92 | 241.27 | 2 718.77 | 2 592.70 | 2 474.72 |
| Holdings in group member companies | 794.46 | 915.92 | 1 220.46 | 2 132.63 | 2 694.20 |
| Investments total | 794.46 | 915.92 | 1 220.46 | 2 132.63 | 2 694.20 |
| Non-current loans receivable | 535.00 | 535.00 | 535.00 | 535.00 | 535.00 |
| Non-current other receivables | 48.58 | 49.32 | 52.15 | 52.15 | 52.15 |
| Long term receivables total | 583.58 | 584.32 | 587.15 | 587.15 | 587.15 |
| Raw materials and consumables | 4 270.43 | 4 558.60 | 4 646.68 | 4 708.13 | 5 348.21 |
| Inventories total | 4 270.43 | 4 558.60 | 4 646.68 | 4 708.13 | 5 348.21 |
| Current trade debtors | 1 221.31 | 1 627.41 | 1 654.33 | 1 407.71 | 1 646.73 |
| Current amounts owed by group member comp. | 123.84 | 1 013.98 | 2 001.03 | 2 010.96 | 2 052.70 |
| Prepayments and accrued income | 13.22 | 137.91 | 13.73 | ||
| Current other receivables | 166.70 | 59.25 | 87.65 | 40.00 | 51.42 |
| Current deferred tax assets | 1.88 | ||||
| Short term receivables total | 1 511.85 | 2 700.64 | 3 756.22 | 3 596.58 | 3 766.46 |
| Cash and bank deposits | 428.54 | 7.21 | 454.11 | 427.80 | 808.85 |
| Cash and cash equivalents | 428.54 | 7.21 | 454.11 | 427.80 | 808.85 |
| Balance sheet total (assets) | 7 909.77 | 9 007.98 | 13 383.40 | 14 044.98 | 15 679.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 975.00 | 1 500.00 | 1 500.00 | 1 000.00 | 1 000.00 |
| Other reserves | 794.46 | 585.93 | 890.46 | 1 802.63 | 2 364.20 |
| Retained earnings | -25.85 | - 345.97 | - 584.76 | -1 123.17 | - 642.92 |
| Profit of the financial year | 971.34 | 1 565.75 | 1 373.75 | 2 041.82 | 1 591.00 |
| Shareholders equity total | 2 814.95 | 3 405.71 | 3 279.46 | 3 821.28 | 4 412.28 |
| Provisions | 10.62 | 8.10 | 7.13 | 3.00 | |
| Non-current loans from credit institutions | 338.11 | 273.48 | 252.70 | ||
| Non-current other liabilities | 705.83 | 705.83 | 2 211.83 | ||
| Non-current deferred tax liabilities | 2 157.83 | 2 157.83 | |||
| Non-current liabilities total | 705.83 | 705.83 | 2 549.95 | 2 431.32 | 2 410.54 |
| Current loans from credit institutions | 32.30 | 26.50 | |||
| Current trade creditors | 1 061.67 | 1 614.68 | 2 309.74 | 971.39 | 1 430.85 |
| Current owed to group member | 839.10 | 1 646.95 | 3 631.68 | 4 691.72 | 5 374.44 |
| Short-term deferred tax liabilities | 483.91 | 422.96 | 526.20 | 394.18 | |
| Other non-interest bearing current liabilities | 2 477.60 | 1 142.80 | 1 182.48 | 1 558.28 | 1 620.91 |
| Accruals and deferred income | 9.50 | 9.90 | |||
| Current liabilities total | 4 378.37 | 4 888.34 | 7 546.86 | 7 789.38 | 8 856.78 |
| Balance sheet total (liabilities) | 7 909.77 | 9 007.98 | 13 383.40 | 14 044.98 | 15 679.59 |
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.