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
SILWA A/S — Credit Rating and Financial Key Figures
CVR number: 14905081
Egestubben 6, Næsby 5270 Odense N
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 413.87 | 7 072.89 | 7 023.70 | 7 221.99 | 7 096.48 |
| Employee benefit expenses | -6 081.63 | -5 681.08 | -5 505.04 | -5 320.40 | -4 905.75 |
| Total depreciation | -1 403.15 | - 872.62 | - 686.71 | - 635.04 | - 614.82 |
| EBIT | 929.08 | 519.19 | 831.96 | 1 266.55 | 1 575.91 |
| Other financial income | 7.10 | 0.17 | 1.30 | 2.35 | |
| Other financial expenses | -94.05 | -71.53 | - 199.94 | - 160.97 | -82.27 |
| Pre-tax profit | 835.03 | 454.75 | 632.19 | 1 106.89 | 1 496.00 |
| Income taxes | - 185.71 | - 102.57 | - 139.90 | - 259.14 | - 331.46 |
| Net earnings | 649.32 | 352.18 | 492.28 | 847.75 | 1 164.54 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 12 620.51 | 12 058.15 | 11 495.80 | 10 933.43 | 10 371.07 |
| Buildings | 313.54 | 187.35 | 126.22 | 53.54 | 1.08 |
| Machinery and equipment | 229.20 | 90.13 | 26.90 | 26.90 | 26.90 |
| Tangible assets total | 13 163.25 | 12 335.63 | 11 648.92 | 11 013.88 | 10 399.06 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 494.25 | 474.71 | 421.61 | 492.96 | 445.73 |
| Finished products/goods | 74.97 | 62.81 | 57.47 | 54.27 | 181.27 |
| Inventories total | 569.22 | 537.53 | 479.07 | 547.23 | 627.00 |
| Current trade debtors | 2 485.80 | 1 905.49 | 2 127.50 | 2 151.62 | 2 045.13 |
| Current other receivables | 0.29 | 1.09 | 119.02 | 31.50 | |
| Current deferred tax assets | 17.61 | ||||
| Short term receivables total | 2 485.80 | 1 923.39 | 2 128.59 | 2 270.64 | 2 076.63 |
| Cash and bank deposits | 24.19 | 17.88 | 52.45 | 29.93 | 28.06 |
| Cash and cash equivalents | 24.19 | 17.88 | 52.45 | 29.93 | 28.06 |
| Balance sheet total (assets) | 16 242.46 | 14 814.43 | 14 309.03 | 13 861.68 | 13 130.74 |
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 | 250.00 | 250.00 | 800.00 | 1 000.00 |
| Retained earnings | 7 797.75 | 8 197.07 | 8 299.26 | 7 991.54 | 7 839.29 |
| Profit of the financial year | 649.32 | 352.18 | 492.28 | 847.75 | 1 164.54 |
| Shareholders equity total | 9 447.07 | 9 299.26 | 9 541.54 | 10 139.29 | 10 503.83 |
| Provisions | 628.86 | 693.04 | 728.73 | 761.64 | 801.76 |
| Non-current loans from credit institutions | 2 494.86 | 2 028.54 | 1 554.27 | 1 050.60 | 532.60 |
| Non-current other liabilities | 677.63 | 67.50 | 65.56 | 66.87 | |
| Non-current deferred tax liabilities | 224.95 | 167.51 | 137.91 | 143.01 | |
| Non-current liabilities total | 3 172.48 | 2 253.49 | 1 789.27 | 1 254.07 | 742.47 |
| Current loans from credit institutions | 922.93 | 1 513.53 | 1 734.40 | 1 053.18 | 658.21 |
| Current trade creditors | 331.26 | 352.22 | 145.18 | 579.93 | 217.68 |
| Short-term deferred tax liabilities | 87.82 | 90.21 | 6.23 | 53.35 | |
| Other non-interest bearing current liabilities | 1 652.03 | 702.89 | 279.69 | 67.34 | 153.45 |
| Current liabilities total | 2 994.04 | 2 568.64 | 2 249.49 | 1 706.68 | 1 082.69 |
| Balance sheet total (liabilities) | 16 242.46 | 14 814.43 | 14 309.03 | 13 861.68 | 13 130.74 |
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.