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
SAM 5 ApS — Credit Rating and Financial Key Figures
CVR number: 31052165
Gammel Kongevej 150, 1850 Frederiksberg C
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -30.36 | -27.68 | -31.58 | -36.98 | -36.55 |
| EBIT | -30.36 | -27.68 | -31.58 | -36.98 | -36.55 |
| Other financial income | 333.35 | 96.64 | 101.12 | 214.18 | 154.18 |
| Other financial expenses | -35.78 | - 281.57 | -33.66 | -22.17 | - 114.44 |
| Net income from associates (fin.) | 568.18 | -8.35 | 173.30 | 57.17 | -5.43 |
| Pre-tax profit | 835.40 | - 220.96 | 209.19 | 212.20 | -2.23 |
| Income taxes | -59.38 | 38.82 | -34.11 | 1.55 | |
| Net earnings | 776.01 | - 220.96 | 248.00 | 178.09 | -0.68 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 3 742.82 | 2 174.47 | 1 418.97 | 1 418.50 | 1 413.07 |
| Investments total | 3 742.82 | 2 174.47 | 1 418.97 | 1 418.50 | 1 413.07 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 8.10 | 25.75 | 16.24 | 36.78 | 56.14 |
| Current deferred tax assets | 20.04 | 77.69 | 42.17 | 50.10 | |
| Short term receivables total | 8.10 | 45.79 | 93.93 | 78.95 | 106.24 |
| Other current investments | 1 774.38 | 1 571.58 | 1 620.43 | 1 795.63 | 1 807.53 |
| Cash and bank deposits | 987.04 | 2 390.34 | 2 997.59 | 2 085.12 | 1 865.95 |
| Cash and cash equivalents | 2 761.42 | 3 961.92 | 4 618.02 | 3 880.75 | 3 673.49 |
| Balance sheet total (assets) | 6 512.33 | 6 182.18 | 6 130.92 | 5 378.19 | 5 192.79 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 175.00 | 350.00 | 1 150.00 | 145.00 | |
| Retained earnings | 4 927.59 | 5 353.60 | 3 982.64 | 4 085.65 | 4 263.74 |
| Profit of the financial year | 776.01 | - 220.96 | 248.00 | 178.09 | -0.68 |
| Shareholders equity total | 6 478.60 | 6 082.64 | 5 980.65 | 5 008.74 | 4 863.06 |
| Non-current deferred tax liabilities | 16.72 | ||||
| Non-current liabilities total | 16.72 | ||||
| Current trade creditors | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 |
| Current owed to participating | 352.45 | 312.73 | |||
| Other non-interest bearing current liabilities | 0.01 | 82.54 | 133.28 | ||
| Current liabilities total | 17.01 | 99.54 | 150.28 | 369.45 | 329.73 |
| Balance sheet total (liabilities) | 6 512.33 | 6 182.18 | 6 130.92 | 5 378.19 | 5 192.79 |
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.