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
S.A.C Værksted ApS — Credit Rating and Financial Key Figures
CVR number: 34213070
Centervej 7, 4600 Køge
tel: 30745043
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 318.80 | 4 136.98 | 3 231.90 | 4 203.98 | 3 566.64 |
| Employee benefit expenses | -3 244.25 | -3 431.92 | -3 010.55 | -3 046.94 | -3 000.47 |
| Total depreciation | -77.45 | -68.48 | -45.98 | -32.75 | -27.22 |
| EBIT | 997.09 | 636.57 | 175.37 | 1 124.29 | 538.96 |
| Other financial income | 35.88 | 117.81 | -2.48 | -3.29 | |
| Other financial expenses | -49.59 | -32.46 | -3.36 | ||
| Net income from associates (fin.) | 263.47 | 183.61 | |||
| Pre-tax profit | 947.50 | 639.99 | 289.82 | 1 385.28 | 719.27 |
| Income taxes | - 208.44 | - 140.78 | -63.76 | - 304.74 | - 158.22 |
| Net earnings | 739.07 | 499.21 | 226.06 | 1 080.54 | 561.06 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 244.16 | 175.68 | 129.70 | 96.94 | 94.73 |
| Tangible assets total | 244.16 | 175.68 | 129.70 | 96.94 | 94.73 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 95.32 | 155.00 | 190.98 | 209.87 | 190.20 |
| Inventories total | 95.32 | 155.00 | 190.98 | 209.87 | 190.20 |
| Current trade debtors | 8.40 | 68.90 | 386.76 | 20.23 | |
| Current amounts owed by group member comp. | 697.03 | 723.70 | 606.84 | ||
| Prepayments and accrued income | 67.90 | 16.19 | 108.45 | 158.45 | |
| Current other receivables | 75.00 | 75.00 | 75.00 | 86.76 | 86.76 |
| Short term receivables total | 780.43 | 935.50 | 698.03 | 581.97 | 265.44 |
| Cash and bank deposits | 6 011.26 | 6 456.24 | 6 918.21 | 8 546.98 | 8 518.50 |
| Cash and cash equivalents | 6 011.26 | 6 456.24 | 6 918.21 | 8 546.98 | 8 518.50 |
| Balance sheet total (assets) | 7 131.16 | 7 722.42 | 7 936.92 | 9 435.77 | 9 068.86 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 4 456.69 | 5 195.75 | 5 694.96 | 5 921.02 | 7 001.56 |
| Profit of the financial year | 739.07 | 499.21 | 226.06 | 1 080.54 | 561.06 |
| Shareholders equity total | 5 275.75 | 5 774.96 | 6 001.02 | 7 081.56 | 7 642.61 |
| Provisions | 16.10 | 10.43 | 7.38 | 5.46 | 4.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 358.12 | 271.37 | 248.41 | 402.71 | 462.62 |
| Current owed to group member | 682.05 | 894.99 | 1 041.44 | 1 108.25 | 155.75 |
| Short-term deferred tax liabilities | 212.94 | 146.45 | 66.81 | 306.66 | 158.86 |
| Other non-interest bearing current liabilities | 586.20 | 624.22 | 571.86 | 531.13 | 644.19 |
| Current liabilities total | 1 839.31 | 1 937.03 | 1 928.52 | 2 348.75 | 1 421.43 |
| Balance sheet total (liabilities) | 7 131.16 | 7 722.42 | 7 936.92 | 9 435.77 | 9 068.86 |
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.