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
Linolie & Pigment A/S — Credit Rating and Financial Key Figures
CVR number: 41189932
Øsbygade 46 A, 6100 Haderslev
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 632.73 | 5 595.24 | 5 508.03 | 6 846.81 | 7 918.34 |
| Employee benefit expenses | -3 415.09 | -3 575.13 | -4 005.51 | -5 257.54 | -5 765.57 |
| Other operating expenses | -9.46 | ||||
| Total depreciation | - 425.06 | - 440.66 | - 497.16 | - 416.90 | - 393.69 |
| EBIT | 792.58 | 1 579.45 | 1 005.36 | 1 162.92 | 1 759.08 |
| Other financial income | 0.20 | 1.20 | 1.30 | 4.07 | 5.28 |
| Other financial expenses | -48.78 | -48.16 | -33.93 | -22.64 | 1.02 |
| Pre-tax profit | 744.00 | 1 532.49 | 972.73 | 1 144.34 | 1 765.38 |
| Income taxes | - 165.38 | - 337.06 | - 215.65 | - 254.17 | - 389.24 |
| Net earnings | 578.62 | 1 195.43 | 757.09 | 890.17 | 1 376.13 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 714.29 | 571.43 | 428.57 | 285.71 | 142.86 |
| Intangible assets total | 714.29 | 571.43 | 428.57 | 285.71 | 142.86 |
| Buildings | 1 737.57 | 1 958.52 | 1 595.44 | 1 342.14 | 1 179.06 |
| Machinery and equipment | 176.03 | 123.44 | 270.00 | 84.42 | 176.67 |
| Tangible assets total | 1 913.60 | 2 081.96 | 1 865.44 | 1 426.56 | 1 355.73 |
| Investments total | 30.00 | 30.00 | |||
| Non-current other receivables | 30.20 | 30.20 | 30.20 | ||
| Long term receivables total | 30.20 | 30.20 | 30.20 | ||
| Raw materials and consumables | 1 088.44 | 1 297.98 | 1 082.76 | 3 042.60 | 3 346.46 |
| Finished products/goods | 1 026.17 | 1 155.93 | 1 224.98 | ||
| Advance payments | 5.99 | ||||
| Inventories total | 2 114.61 | 2 453.91 | 2 307.74 | 3 048.59 | 3 346.46 |
| Current trade debtors | 103.57 | 258.10 | 163.93 | 126.71 | 99.55 |
| Current amounts owed by group member comp. | 40.29 | 133.25 | |||
| Prepayments and accrued income | 44.10 | 49.13 | 132.18 | ||
| Current other receivables | 0.01 | 787.95 | 5.00 | 5.00 | |
| Current deferred tax assets | 77.77 | 68.97 | 89.25 | 99.70 | |
| Short term receivables total | 147.67 | 385.00 | 1 020.85 | 393.42 | 337.51 |
| Cash and bank deposits | 276.58 | 685.83 | 938.17 | 2 316.13 | 2 529.20 |
| Cash and cash equivalents | 276.58 | 685.83 | 938.17 | 2 316.13 | 2 529.20 |
| Balance sheet total (assets) | 5 196.94 | 6 208.33 | 6 590.97 | 7 500.42 | 7 741.75 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 210.00 | 117.80 | 122.00 | 750.00 | 1 200.00 |
| Retained earnings | 1 955.76 | 2 416.58 | 3 490.02 | 3 497.10 | 3 187.27 |
| Profit of the financial year | 578.62 | 1 195.43 | 757.09 | 890.17 | 1 376.13 |
| Shareholders equity total | 3 244.38 | 4 229.82 | 4 869.10 | 5 637.27 | 6 263.41 |
| Provisions | 405.44 | 382.27 | 296.89 | 276.49 | 193.44 |
| Non-current loans from credit institutions | 475.68 | 400.34 | 331.78 | ||
| Non-current accruals and deferred income | 215.60 | 184.80 | 256.74 | 213.61 | 170.49 |
| Non-current other liabilities | 43.96 | ||||
| Non-current liabilities total | 735.24 | 585.13 | 588.52 | 213.61 | 170.49 |
| Current loans from credit institutions | 77.00 | 77.00 | 77.00 | 43.13 | 43.13 |
| Advances received | 17.84 | 31.69 | 28.14 | ||
| Current trade creditors | 171.74 | 500.94 | 353.49 | 740.24 | 231.38 |
| Short-term deferred tax liabilities | 207.02 | 1.56 | |||
| Other non-interest bearing current liabilities | 307.48 | 370.69 | 334.69 | 588.11 | 839.92 |
| Accruals and deferred income | 30.80 | 30.80 | 43.13 | ||
| Current liabilities total | 811.88 | 1 011.11 | 836.46 | 1 373.04 | 1 114.42 |
| Balance sheet total (liabilities) | 5 196.94 | 6 208.33 | 6 590.97 | 7 500.42 | 7 741.75 |
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.