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
SILVACO A/S — Credit Rating and Financial Key Figures
CVR number: 10305934
Krakasvej 10, 3400 Hillerød
info@silvaco.eu
tel: 48240622
www.silvaco.eu
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 821.66 | 20 579.76 | 21 536.25 | 23 733.43 | 22 764.34 |
| Employee benefit expenses | -12 962.92 | -14 276.57 | -15 069.53 | -15 904.73 | -17 081.04 |
| Total depreciation | - 179.22 | - 250.62 | - 221.57 | - 389.29 | -1 099.94 |
| EBIT | 2 679.52 | 6 052.56 | 6 245.14 | 7 439.41 | 4 583.36 |
| Other financial income | 160.15 | 1 333.22 | 165.91 | 302.02 | 424.14 |
| Other financial expenses | - 253.90 | - 904.59 | -1 344.32 | -1 353.89 | -1 565.54 |
| Pre-tax profit | 2 585.76 | 6 481.19 | 5 066.74 | 6 387.54 | 3 441.96 |
| Income taxes | - 563.48 | -1 428.53 | -1 176.61 | -1 408.66 | - 759.37 |
| Net earnings | 2 022.28 | 5 052.66 | 3 890.12 | 4 978.88 | 2 682.59 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 726.97 | 560.69 | 394.42 | 3 032.16 | |
| Machinery and equipment | 278.79 | 132.58 | 410.19 | 1 835.97 | 3 757.85 |
| Tangible assets total | 278.79 | 859.55 | 970.88 | 2 230.39 | 6 790.01 |
| Investments total | |||||
| Non-current loans receivable | 56.62 | 75.82 | 81.31 | 85.68 | 146.58 |
| Non-current other receivables | 288.73 | 288.73 | 294.44 | 376.94 | 376.94 |
| Long term receivables total | 345.35 | 364.55 | 375.75 | 462.62 | 523.52 |
| Finished products/goods | 11 086.70 | 33 916.32 | 35 286.23 | 30 814.64 | 30 116.49 |
| Inventories total | 11 086.70 | 33 916.32 | 35 286.23 | 30 814.64 | 30 116.49 |
| Current trade debtors | 12 315.92 | 8 286.76 | 11 889.92 | 10 926.18 | 16 723.06 |
| Prepayments and accrued income | 148.24 | 29.90 | |||
| Current other receivables | 4 902.36 | 513.73 | 0.10 | 0.10 | |
| Current deferred tax assets | 25.95 | 2.63 | |||
| Short term receivables total | 17 366.52 | 8 826.44 | 11 892.54 | 10 956.18 | 16 723.16 |
| Cash and bank deposits | 104.43 | 767.96 | 3 731.12 | 1 019.38 | 813.85 |
| Cash and cash equivalents | 104.43 | 767.96 | 3 731.12 | 1 019.38 | 813.85 |
| Balance sheet total (assets) | 29 181.79 | 44 734.82 | 52 256.53 | 45 483.20 | 54 967.03 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | 3 000.00 | 2 000.00 | 2 000.00 | 1 000.00 |
| Retained earnings | 10 721.42 | 9 743.70 | 12 796.36 | 14 686.48 | 18 665.35 |
| Profit of the financial year | 2 022.28 | 5 052.66 | 3 890.12 | 4 978.88 | 2 682.59 |
| Shareholders equity total | 14 743.70 | 18 296.36 | 19 186.48 | 22 165.36 | 22 847.94 |
| Provisions | 2.31 | 65.61 | 226.58 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 6 899.18 | 14 737.53 | 14 176.86 | 11 921.77 | 15 502.66 |
| Advances received | 147.77 | 65.56 | 41.54 | 308.16 | |
| Current trade creditors | 631.32 | 3 677.28 | 9 312.00 | 2 221.78 | 5 069.10 |
| Current owed to participating | 1 500.00 | 2 716.85 | |||
| Current owed to group member | 3 541.40 | 4 759.41 | 6 388.90 | 5 656.33 | 6 580.98 |
| Short-term deferred tax liabilities | 584.05 | 1 456.79 | 1 093.14 | 1 340.42 | 598.40 |
| Other non-interest bearing current liabilities | 1 132.06 | 1 741.90 | 2 057.60 | 1 803.77 | 1 424.52 |
| Current liabilities total | 14 435.78 | 26 438.46 | 33 070.04 | 23 252.23 | 31 892.50 |
| Balance sheet total (liabilities) | 29 181.79 | 44 734.82 | 52 256.53 | 45 483.20 | 54 967.03 |
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.