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
LJ MONTAGE A/S — Credit Rating and Financial Key Figures
CVR number: 26704421
Søndergårdsvej 5, Hvolbæk 8660 Skanderborg
tel: 86531371
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 151.70 | 11 305.12 | 8 504.80 | 10 266.84 | 9 810.42 |
| Employee benefit expenses | -12 594.35 | -10 220.60 | -8 660.29 | -8 930.69 | -9 093.92 |
| Other operating expenses | -12.37 | ||||
| Total depreciation | - 403.54 | - 355.77 | - 284.31 | - 239.09 | - 177.63 |
| EBIT | 141.43 | 728.76 | - 439.80 | 1 097.07 | 538.88 |
| Other financial income | 11.98 | 22.70 | 12.48 | 23.13 | 32.21 |
| Other financial expenses | -46.12 | -74.85 | - 363.19 | - 140.71 | -66.30 |
| Pre-tax profit | 107.29 | 676.61 | - 790.51 | 979.49 | 504.78 |
| Income taxes | -24.05 | - 148.85 | 173.84 | - 216.27 | - 111.74 |
| Net earnings | 83.25 | 527.75 | - 616.67 | 763.22 | 393.04 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 84.80 | ||||
| Machinery and equipment | 1 169.57 | 898.60 | 614.29 | 375.21 | 197.58 |
| Tangible assets total | 1 254.37 | 898.60 | 614.29 | 375.21 | 197.58 |
| Holdings in group member companies | 460.53 | ||||
| Investments total | 45.00 | 45.00 | 505.53 | 45.00 | 45.00 |
| Non-curr. owed by group member comp. | 790.53 | ||||
| Long term receivables total | 790.53 | ||||
| Raw materials and consumables | 5 894.87 | 7 006.62 | 6 704.64 | 5 150.46 | 3 732.16 |
| Inventories total | 5 894.87 | 7 006.62 | 6 704.64 | 5 150.46 | 3 732.16 |
| Current trade debtors | 1 456.28 | 2 345.43 | 978.50 | 1 022.84 | 973.19 |
| Current amounts owed by group member comp. | 927.84 | ||||
| Prepayments and accrued income | 181.52 | 194.59 | 86.92 | 100.15 | |
| Current other receivables | 55.57 | 49.05 | 896.69 | 115.87 | 120.99 |
| Current deferred tax assets | 116.97 | 1.47 | 38.32 | ||
| Short term receivables total | 2 621.20 | 2 589.07 | 1 992.16 | 1 227.10 | 1 232.66 |
| Cash and bank deposits | 299.66 | 19.55 | 15.36 | 832.57 | 1 588.76 |
| Cash and cash equivalents | 299.66 | 19.55 | 15.36 | 832.57 | 1 588.76 |
| Balance sheet total (assets) | 10 115.09 | 11 349.37 | 9 831.98 | 7 630.35 | 6 796.15 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 250.00 | 1 000.00 | |||
| Retained earnings | 2 393.54 | 2 476.78 | 3 004.54 | 2 137.87 | 1 901.09 |
| Profit of the financial year | 83.25 | 527.75 | - 616.67 | 763.22 | 393.04 |
| Shareholders equity total | 2 976.78 | 3 504.54 | 2 887.87 | 3 651.09 | 3 794.13 |
| Provisions | 93.12 | 56.87 | |||
| Non-current loans from credit institutions | 327.30 | ||||
| Non-current liabilities total | 327.30 | ||||
| Current loans from credit institutions | 917.79 | 1 103.38 | |||
| Advances received | 86.40 | 18.50 | |||
| Current trade creditors | 1 572.54 | 634.31 | 366.31 | 416.73 | 427.85 |
| Current owed to participating | 13.50 | 13.50 | 13.50 | 4.83 | 6.93 |
| Current owed to group member | 3 298.67 | 4 768.96 | 5 159.84 | 47.01 | |
| Short-term deferred tax liabilities | 56.23 | 185.11 | 138.69 | 148.59 | |
| Other non-interest bearing current liabilities | 1 186.45 | 1 082.71 | 1 077.16 | 3 332.61 | 2 353.13 |
| Current liabilities total | 7 045.19 | 7 787.97 | 6 616.82 | 3 979.26 | 3 002.02 |
| Balance sheet total (liabilities) | 10 115.09 | 11 349.37 | 9 831.98 | 7 630.35 | 6 796.15 |
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.