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
Samsø Invest & Udlejning ApS — Credit Rating and Financial Key Figures
CVR number: 36563621
Vestermarksvej 72, 8305 Samsø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 353.48 | - 214.53 | - 107.87 | - 376.07 | 354.38 |
| Employee benefit expenses | - 448.25 | - 182.97 | - 447.54 | ||
| Other operating expenses | -51.73 | - 111.50 | - 100.75 | ||
| Total depreciation | -17.16 | - 168.17 | - 213.01 | - 589.45 | - 229.78 |
| EBIT | 1 336.32 | - 434.43 | - 769.13 | -1 260.00 | - 423.69 |
| Other financial income | 0.20 | 6.82 | |||
| Other financial expenses | -48.95 | -20.51 | - 175.32 | - 215.72 | - 234.41 |
| Pre-tax profit | 1 287.37 | - 454.95 | - 944.25 | -1 475.71 | - 651.28 |
| Income taxes | - 278.81 | 100.09 | 206.11 | 324.66 | 134.89 |
| Net earnings | 1 008.56 | - 354.86 | - 738.15 | -1 151.06 | - 516.38 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 775.00 | 3 708.90 | 3 003.04 | 2 961.47 | |
| Machinery and equipment | 1 228.07 | 1 112.96 | 1 136.65 | 730.89 | 282.69 |
| Tangible assets total | 1 228.07 | 1 887.96 | 4 845.55 | 3 733.94 | 3 244.15 |
| Investments total | 18.00 | 18.00 | 18.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 200.00 | 200.00 | 350.60 | ||
| Inventories total | 200.00 | 200.00 | 350.60 | ||
| Current trade debtors | 247.50 | 153.75 | 102.85 | 119.53 | |
| Current amounts owed by group member comp. | 57.97 | 23.67 | |||
| Prepayments and accrued income | 5.70 | 16.42 | 36.06 | 53.43 | 37.14 |
| Current other receivables | 128.59 | 0.10 | 73.28 | 186.45 | 189.49 |
| Current deferred tax assets | 21.01 | 149.88 | 361.03 | 345.59 | |
| Short term receivables total | 192.26 | 285.04 | 412.98 | 703.76 | 715.42 |
| Other current investments | 20.80 | 20.80 | 20.80 | 20.80 | 20.80 |
| Cash and bank deposits | 16.89 | 32.45 | 3.50 | 32.86 | 92.98 |
| Cash and cash equivalents | 37.69 | 53.25 | 24.30 | 53.66 | 113.78 |
| Balance sheet total (assets) | 1 458.03 | 2 226.26 | 5 500.82 | 4 709.36 | 4 441.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Asset revaluation reserve | 555.34 | ||||
| Retained earnings | 57.22 | 1 065.78 | 710.92 | -27.23 | 1 121.71 |
| Profit of the financial year | 1 008.56 | - 354.86 | - 738.15 | -1 151.06 | - 516.38 |
| Shareholders equity total | 1 115.78 | 760.92 | 578.11 | -1 128.29 | 655.33 |
| Provisions | 98.92 | 19.85 | 120.26 | ||
| Non-current loans from credit institutions | 339.97 | 418.56 | 445.15 | ||
| Non-current owed to group member | 2 991.45 | 2 935.04 | 2 922.70 | ||
| Non-current liabilities total | 3 331.42 | 3 353.60 | 3 367.84 | ||
| Current loans from credit institutions | 61.44 | 65.58 | 56.41 | 21.84 | |
| Current trade creditors | 9.82 | 14.65 | 68.89 | 4.42 | 13.20 |
| Current owed to group member | 23.27 | 233.70 | 1 009.21 | 2 118.96 | |
| Short-term deferred tax liabilities | 203.24 | ||||
| Other non-interest bearing current liabilities | 7.00 | 1 135.70 | 327.35 | 304.26 | 383.73 |
| Current liabilities total | 243.33 | 1 445.49 | 1 471.04 | 2 484.05 | 418.77 |
| Balance sheet total (liabilities) | 1 458.03 | 2 226.26 | 5 500.82 | 4 709.36 | 4 441.95 |
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.