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
MARIUS CHRISTENSEN & SØNNER A/S — Credit Rating and Financial Key Figures
CVR number: 60342628
Niels Bohrs Vej 12, 7430 Ikast
mc@marius-christensen.dk
tel: 97151122
www.marius-christensen.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 654.68 | 18 644.04 | 19 861.50 | 17 878.70 | 18 048.57 |
| Employee benefit expenses | -11 653.82 | -13 030.76 | -12 163.81 | -13 995.53 | -13 637.77 |
| Other operating expenses | - 420.33 | ||||
| Total depreciation | -2 570.53 | -3 176.27 | -3 527.98 | -3 225.25 | -3 111.94 |
| EBIT | 3 430.33 | 2 016.68 | 4 169.71 | 657.92 | 1 298.86 |
| Other financial income | 20.55 | 43.88 | 3.58 | 93.18 | 37.53 |
| Other financial expenses | - 147.77 | - 241.63 | - 528.51 | - 749.20 | - 717.19 |
| Pre-tax profit | 3 303.11 | 1 818.93 | 3 644.78 | 1.90 | 619.20 |
| Income taxes | - 732.51 | - 404.70 | - 809.07 | 0.75 | - 169.64 |
| Net earnings | 2 570.61 | 1 414.23 | 2 835.71 | 2.65 | 449.56 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 19 026.60 | 22 239.51 | 23 165.75 | 20 022.31 | 18 761.88 |
| Tangible assets total | 19 026.60 | 22 239.51 | 23 165.75 | 20 022.31 | 18 761.88 |
| Investments total | |||||
| Non-current loans receivable | - 119.95 | 17.15 | 17.15 | 17.15 | 17.15 |
| Non-current other receivables | 137.10 | ||||
| Long term receivables total | 17.15 | 17.15 | 17.15 | 17.15 | 17.15 |
| Raw materials and consumables | 289.70 | 251.49 | 669.68 | 620.12 | 647.30 |
| Inventories total | 289.70 | 251.49 | 669.68 | 620.12 | 647.30 |
| Current trade debtors | 6 850.85 | 10 224.10 | 8 933.20 | 7 992.19 | 8 000.65 |
| Current amounts owed by group member comp. | 1 018.61 | 62.39 | 1 806.79 | 329.29 | 1 387.53 |
| Prepayments and accrued income | 417.68 | 596.99 | 637.46 | 709.23 | 594.62 |
| Current other receivables | 154.30 | 6.04 | 15.33 | 93.64 | |
| Short term receivables total | 8 441.44 | 10 889.51 | 11 392.77 | 9 124.35 | 9 982.80 |
| Cash and bank deposits | 969.66 | 11.11 | 1.74 | 4.93 | 0.43 |
| Cash and cash equivalents | 969.66 | 11.11 | 1.74 | 4.93 | 0.43 |
| Balance sheet total (assets) | 28 744.55 | 33 408.77 | 35 247.08 | 29 788.86 | 29 409.56 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 000.00 | 1 400.00 | 2 800.00 | 450.00 | |
| Retained earnings | -1 277.75 | - 107.15 | -1 492.92 | 1 342.80 | 895.45 |
| Profit of the financial year | 2 570.61 | 1 414.23 | 2 835.71 | 2.65 | 449.56 |
| Shareholders equity total | 3 792.85 | 3 207.08 | 4 642.80 | 1 845.45 | 2 295.01 |
| Provisions | 1 773.02 | 1 300.56 | 1 665.21 | 1 329.15 | 1 310.12 |
| Non-current leasing loans | 11 496.31 | 13 794.02 | 15 169.37 | 12 010.48 | 10 618.13 |
| Non-current other liabilities | 950.84 | 950.84 | 1 016.09 | 1 044.10 | 991.82 |
| Non-current deferred tax liabilities | 586.04 | 892.16 | 504.41 | 385.31 | 63.67 |
| Non-current liabilities total | 13 033.19 | 15 637.02 | 16 689.87 | 13 439.89 | 11 673.62 |
| Current loans from credit institutions | 2 838.48 | 5 054.41 | 2 938.72 | 2 784.27 | 2 965.82 |
| Current trade creditors | 2 164.06 | 4 174.30 | 3 155.86 | 3 055.13 | 3 054.63 |
| Current owed to group member | 1 001.84 | 1 064.66 | 981.44 | 2 418.69 | |
| Short-term deferred tax liabilities | 572.40 | 385.31 | |||
| Other non-interest bearing current liabilities | 3 568.72 | 2 970.72 | 6 154.62 | 6 353.54 | 5 306.37 |
| Current liabilities total | 10 145.49 | 13 264.11 | 12 249.20 | 13 174.37 | 14 130.82 |
| Balance sheet total (liabilities) | 28 744.55 | 33 408.77 | 35 247.08 | 29 788.86 | 29 409.56 |
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.