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
JOHN DREJER, LÅSE- OG SIKRING A/S — Credit Rating and Financial Key Figures
CVR number: 26094402
Alsikevej 10, 8920 Randers NV
laase@john-drejer.dk
tel: 86406810
www.sikkerdanmark.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 150.69 | 6 318.95 | 6 763.28 | 8 906.17 | 5 292.21 |
| Employee benefit expenses | -4 865.71 | -5 439.11 | -5 413.50 | -6 426.60 | -3 115.61 |
| Total depreciation | -84.01 | -88.81 | - 100.66 | -50.65 | -37.53 |
| EBIT | 1 200.97 | 791.03 | 1 249.12 | 2 428.93 | 2 139.07 |
| Other financial income | 1.85 | 56.87 | 18.56 | 45.84 | 80.70 |
| Other financial expenses | -74.58 | -46.00 | -23.61 | - 117.46 | -77.31 |
| Net income from associates (fin.) | 22.60 | 20.46 | -55.84 | ||
| Pre-tax profit | 1 128.24 | 801.89 | 1 266.66 | 2 377.77 | 2 086.61 |
| Income taxes | 211.34 | - 220.39 | - 264.22 | - 523.13 | - 489.13 |
| Net earnings | 1 339.58 | 581.51 | 1 002.44 | 1 854.63 | 1 597.48 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 126.21 | 90.00 | 53.78 | 17.57 | 18.87 |
| Machinery and equipment | 49.73 | 37.14 | 22.70 | 8.27 | 102.42 |
| Tangible assets total | 175.94 | 127.14 | 76.49 | 25.83 | 121.29 |
| Holdings in group member companies | 900.00 | 922.60 | 1 040.57 | 1 084.35 | |
| Investments total | 900.00 | 922.60 | 1 040.57 | 1 084.35 | |
| Long term receivables total | |||||
| Raw materials and consumables | 1 895.92 | 1 852.62 | 1 725.79 | 1 687.69 | 1 731.52 |
| Inventories total | 1 895.92 | 1 852.62 | 1 725.79 | 1 687.69 | 1 731.52 |
| Current trade debtors | 1 663.68 | 1 718.77 | 3 353.85 | 3 086.90 | 3 581.62 |
| Current amounts owed by group member comp. | 1 005.44 | 979.99 | 381.07 | 1 575.73 | 4 145.15 |
| Prepayments and accrued income | 173.46 | 149.56 | 206.23 | 223.46 | 150.08 |
| Current other receivables | 726.14 | 663.17 | 1 018.29 | 1 929.39 | 1 588.49 |
| Current deferred tax assets | 1 067.14 | 846.76 | 582.53 | 59.40 | |
| Short term receivables total | 4 635.86 | 4 358.24 | 5 541.97 | 6 874.89 | 9 465.35 |
| Cash and bank deposits | 533.71 | 957.38 | 599.97 | 909.02 | 2 784.23 |
| Cash and cash equivalents | 533.71 | 957.38 | 599.97 | 909.02 | 2 784.23 |
| Balance sheet total (assets) | 7 241.44 | 8 195.39 | 8 866.82 | 10 537.99 | 15 186.73 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 250.00 |
| Shares repurchased | 200.00 | 3 075.00 | 2 214.10 | ||
| Other reserves | 22.60 | 20.57 | - 614.10 | ||
| Retained earnings | 2 612.88 | 877.45 | 1 436.36 | 2 440.84 | 3 769.17 |
| Profit of the financial year | 1 339.58 | 581.51 | 1 002.44 | 1 854.63 | 1 597.48 |
| Shareholders equity total | 5 152.45 | 5 533.96 | 3 461.40 | 5 316.05 | 8 216.65 |
| Provisions | 1.98 | ||||
| Non-current accruals and deferred income | 3 134.00 | ||||
| Non-current other liabilities | 103.56 | 109.15 | 113.06 | ||
| Non-current deferred tax liabilities | 117.74 | 121.48 | |||
| Non-current liabilities total | 103.56 | 109.15 | 113.06 | 117.74 | 3 255.48 |
| Advances received | 210.54 | 327.44 | |||
| Current trade creditors | 760.33 | 1 060.51 | 1 781.80 | 1 606.16 | 1 333.08 |
| Current owed to group member | 348.36 | 378.06 | 2 076.88 | 1 812.22 | |
| Short-term deferred tax liabilities | 427.75 | ||||
| Other non-interest bearing current liabilities | 876.73 | 903.16 | 1 106.25 | 1 559.50 | 1 814.29 |
| Accruals and deferred income | 126.34 | 137.50 | |||
| Current liabilities total | 1 985.42 | 2 552.27 | 5 292.36 | 5 104.21 | 3 712.62 |
| Balance sheet total (liabilities) | 7 241.44 | 8 195.39 | 8 866.82 | 10 537.99 | 15 186.73 |
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.