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
FRANK CLAUSEN, SILKEBORG A/S — Credit Rating and Financial Key Figures
CVR number: 27972020
Transportbuen 6, 7400 Herning
frank@clausenfragt.dk
tel: 21220861
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 590.19 | 8 520.88 | 7 457.29 | 9 842.78 | 11 440.77 |
| Employee benefit expenses | -6 688.00 | -6 479.67 | -6 385.93 | -8 149.17 | -9 692.93 |
| Other operating expenses | -71.04 | ||||
| Total depreciation | - 101.08 | - 109.52 | - 195.72 | - 219.41 | - 269.16 |
| EBIT | 730.06 | 1 931.69 | 875.64 | 1 474.20 | 1 478.68 |
| Other financial income | 37.45 | 136.85 | 301.35 | 32.73 | 23.02 |
| Other financial expenses | -6.14 | -7.20 | -1.00 | -1.00 | -0.01 |
| Income from other inv. held as non-curr. assets | 236.41 | 405.28 | - 214.56 | 53.64 | 166.88 |
| Pre-tax profit | 997.78 | 2 466.62 | 961.43 | 1 559.57 | 1 668.57 |
| Income taxes | - 173.85 | - 444.49 | - 242.52 | - 331.27 | - 332.35 |
| Net earnings | 823.93 | 2 022.13 | 718.92 | 1 228.30 | 1 336.22 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 345.38 | 1 114.90 | 919.18 | 1 237.98 | 968.82 |
| Tangible assets total | 345.38 | 1 114.90 | 919.18 | 1 237.98 | 968.82 |
| Investments total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Non-current loans receivable | 4 122.36 | 4 527.64 | 4 313.08 | 4 366.72 | 4 533.60 |
| Long term receivables total | 4 122.36 | 4 527.64 | 4 313.08 | 4 366.72 | 4 533.60 |
| Inventories total | |||||
| Current trade debtors | 994.35 | 946.20 | 795.04 | 1 202.63 | 1 600.65 |
| Current amounts owed by group member comp. | 495.09 | 555.94 | 178.19 | 622.41 | 305.73 |
| Prepayments and accrued income | 53.75 | 61.49 | 59.13 | 26.10 | 85.98 |
| Current other receivables | 9.32 | ||||
| Short term receivables total | 1 552.52 | 1 563.63 | 1 032.35 | 1 851.15 | 1 992.37 |
| Cash and bank deposits | 513.35 | 653.31 | 1 723.23 | 1 952.77 | 2 000.44 |
| Cash and cash equivalents | 513.35 | 653.31 | 1 723.23 | 1 952.77 | 2 000.44 |
| Balance sheet total (assets) | 6 538.60 | 7 864.48 | 7 992.84 | 9 413.61 | 9 500.23 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 700.00 | 1 200.00 | 1 200.00 | |
| Retained earnings | 3 263.44 | 3 387.37 | 5 409.50 | 4 928.41 | 4 956.71 |
| Profit of the financial year | 823.93 | 2 022.13 | 718.92 | 1 228.30 | 1 336.22 |
| Shareholders equity total | 5 087.37 | 6 609.50 | 6 628.41 | 7 856.71 | 7 992.94 |
| Provisions | 7.70 | 57.73 | 62.45 | 78.73 | 67.92 |
| Non-current liabilities total | |||||
| Current trade creditors | 240.82 | 238.93 | 172.77 | 217.97 | 300.32 |
| Short-term deferred tax liabilities | 182.84 | 376.10 | 194.97 | 315.00 | 343.16 |
| Other non-interest bearing current liabilities | 1 019.88 | 582.21 | 934.24 | 945.20 | 795.90 |
| Current liabilities total | 1 443.54 | 1 197.24 | 1 301.98 | 1 478.17 | 1 439.38 |
| Balance sheet total (liabilities) | 6 538.60 | 7 864.48 | 7 992.84 | 9 413.61 | 9 500.23 |
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.