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
A/S SILVAGRA — Credit Rating and Financial Key Figures
CVR number: 64722417
Ringstedvej 50, Frydendal 4440 Mørkøv
Kontor@Torbenfeldt.dk
tel: 59275013
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 15.00 | ||||
| Gross profit | 3 926.47 | 3 926.47 | 5 847.28 | 4 244.45 | 2 446.72 |
| Costs of management | -1 669.95 | -1 669.95 | -1 725.87 | -1 714.20 | -1 771.68 |
| EBIT | 2 256.53 | 2 256.53 | 4 136.41 | 2 530.25 | 675.04 |
| Other financial income | 3.29 | 3 666.16 | 17.33 | 129.49 | |
| Other financial expenses | - 162.95 | - 162.95 | - 244.56 | - 227.07 | - 274.22 |
| Net income from associates (fin.) | 3.35 | 3.29 | |||
| Pre-tax profit | 2 096.87 | 2 096.87 | 7 558.01 | 2 320.51 | 530.30 |
| Income taxes | - 381.24 | - 381.24 | -1 525.81 | - 577.46 | - 218.77 |
| Net earnings | 1 715.63 | 1 715.63 | 6 032.20 | 1 743.05 | 311.53 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 17 755.39 | 17 755.39 | 18 264.87 | 17 868.19 | 17 364.74 |
| Buildings | 778.12 | 778.12 | 778.12 | 870.52 | 870.52 |
| Machinery and equipment | 29.88 | 29.88 | 14.61 | 5.85 | |
| Tangible assets total | 18 563.39 | 18 563.39 | 19 057.61 | 18 744.56 | 18 235.26 |
| Holdings in group member companies | 5 561.62 | 5 561.62 | 5 561.62 | 5 561.62 | 5 561.62 |
| Investments total | 5 561.62 | 5 561.62 | 5 561.62 | 5 561.62 | 5 561.62 |
| Non-current loans receivable | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Long term receivables total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | |||||
| Current trade debtors | 322.00 | 322.00 | 110.79 | 116.00 | 119.22 |
| Current amounts owed by group member comp. | 54.36 | 54.36 | 60.99 | 67.82 | 74.85 |
| Prepayments and accrued income | 148.63 | 148.63 | 148.63 | 140.13 | 90.63 |
| Current other receivables | 55.72 | 55.72 | 48.22 | ||
| Short term receivables total | 580.70 | 580.70 | 368.62 | 323.94 | 284.70 |
| Other current investments | 471.97 | ||||
| Cash and bank deposits | 1 702.78 | 1 702.78 | 1 851.53 | 2 506.19 | 1 873.45 |
| Cash and cash equivalents | 1 702.78 | 1 702.78 | 1 851.53 | 2 506.19 | 2 345.42 |
| Balance sheet total (assets) | 26 413.49 | 26 413.49 | 26 844.37 | 27 141.30 | 26 431.99 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Shares repurchased | 300.00 | 300.00 | 300.00 | 300.00 | 400.00 |
| Retained earnings | 8 888.70 | 8 888.70 | 10 304.33 | 16 036.53 | 17 379.58 |
| Profit of the financial year | 1 715.63 | 1 715.63 | 6 032.20 | 1 743.05 | 311.53 |
| Shareholders equity total | 13 404.33 | 13 404.33 | 19 136.53 | 20 579.58 | 20 591.11 |
| Non-current loans from credit institutions | 10 861.68 | 10 861.68 | 3 934.02 | 3 870.96 | 3 804.49 |
| Non-current liabilities total | 10 861.68 | 10 861.68 | 3 934.02 | 3 870.96 | 3 804.49 |
| Current loans from credit institutions | 330.99 | 66.89 | 70.29 | ||
| Advances received | 820.41 | 820.41 | 970.78 | 965.98 | 997.98 |
| Current trade creditors | 291.22 | 291.22 | 356.90 | 237.38 | 191.62 |
| Current owed to participating | 70.03 | 32.21 | |||
| Short-term deferred tax liabilities | 380.17 | 380.17 | 1 477.95 | 508.40 | 32.93 |
| Other non-interest bearing current liabilities | 159.28 | 159.28 | 261.82 | 349.16 | 219.71 |
| Accruals and deferred income | 496.40 | 496.40 | 375.37 | 492.91 | 491.64 |
| Current liabilities total | 2 147.48 | 2 147.48 | 3 773.82 | 2 690.75 | 2 036.39 |
| Balance sheet total (liabilities) | 26 413.49 | 26 413.49 | 26 844.37 | 27 141.30 | 26 431.99 |
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.