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
SA-EL ApS — Credit Rating and Financial Key Figures
CVR number: 27905285
Bolbrovej 20, 2770 Kastrup
per.hansen@sa-el.dk
tel: 20659733
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 253.54 | 514.28 | 483.04 | 377.84 | 127.09 |
| Change in finished goods inventory | -37.75 | 32.91 | 3.65 | 8.57 | |
| Manufacturing for enterprise's own use | 43.48 | 17.22 | 7.68 | 3.64 | |
| Costs of manufacturing | - 198.62 | - 268.33 | - 160.89 | - 171.80 | -14.56 |
| External services | - 155.60 | - 158.60 | -46.33 | -39.48 | |
| Rents | -0.66 | -38.28 | -50.50 | -44.84 | -20.53 |
| Gross profit | 34.92 | 83.18 | 58.59 | 64.45 | 21.46 |
| Costs of management | -19.34 | -50.13 | -38.78 | -54.46 | -26.12 |
| Wages and salaries | -11.41 | -2.32 | |||
| Social security expenses | -2.54 | ||||
| Other operating expenses | -29.35 | -50.76 | -3.63 | ||
| Total depreciation | -1.41 | -17.57 | -13.10 | -9.83 | -7.37 |
| EBIT | 33.52 | 63.08 | 4.73 | 1.54 | 10.46 |
| Other financial income | 0.12 | 0.06 | |||
| Other financial expenses | -1.43 | -1.22 | -2.83 | -0.20 | |
| Income from other inv. held as non-curr. assets | 0.74 | ||||
| Pre-tax profit | 32.08 | 61.86 | 2.64 | 1.67 | 10.32 |
| Net earnings | 32.08 | 61.86 | 2.64 | 1.67 | 10.32 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 15.49 | 52.40 | 39.30 | 29.47 | 22.10 |
| Other tangible assets | 20.00 | 22.33 | 22.33 | 22.33 | |
| Tangible assets total | 15.49 | 72.40 | 61.62 | 51.80 | 44.43 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 4.88 | ||||
| Finished products/goods | 47.86 | 14.96 | 11.31 | 2.73 | |
| Inventories total | 4.88 | 47.86 | 14.96 | 11.31 | 2.73 |
| Current trade debtors | 320.18 | 220.96 | 265.85 | 101.01 | 54.39 |
| Current other receivables | 101.12 | 43.48 | 17.22 | 7.68 | 3.64 |
| Short term receivables total | 421.30 | 264.44 | 283.07 | 108.70 | 58.02 |
| Cash and bank deposits | 0.18 | 57.16 | 19.84 | 12.02 | 0.85 |
| Cash and cash equivalents | 0.18 | 57.16 | 19.84 | 12.02 | 0.85 |
| Balance sheet total (assets) | 441.86 | 441.86 | 379.49 | 183.82 | 106.03 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | - 930.97 | - 673.02 | - 611.16 | - 608.52 | - 606.85 |
| Profit of the financial year | 32.08 | 61.86 | 2.64 | 1.67 | 10.32 |
| Shareholders equity total | - 773.89 | - 486.16 | - 483.52 | - 481.85 | - 471.53 |
| Provisions | 212.34 | 104.98 | 41.99 | ||
| Non-current advances received | 421.92 | 334.31 | 157.67 | 128.08 | |
| Non-current liabilities total | 421.92 | 334.31 | 157.67 | 128.08 | |
| Current owed to participating | 216.26 | 334.85 | 248.55 | 337.22 | 327.29 |
| Other non-interest bearing current liabilities | 171.25 | 67.82 | 65.80 | 80.20 | |
| Current liabilities total | 216.26 | 506.10 | 316.36 | 403.02 | 407.49 |
| Balance sheet total (liabilities) | - 557.62 | 441.86 | 379.49 | 183.82 | 106.03 |
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.