Saxkjær og Aamann ApS — Credit Rating and Financial Key Figures
CVR number: 38873008
Over Bølgen 10, 2670 Greve
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 406.40 | 1 879.20 | 2 122.62 | 1 450.89 | 2 360.14 |
| Employee benefit expenses | -1 034.21 | -1 067.02 | -1 815.17 | -1 675.19 | -1 881.19 |
| Other operating expenses | -26.85 | - 116.23 | |||
| Total depreciation | - 132.87 | - 130.33 | - 139.75 | -69.30 | -56.41 |
| EBIT | 239.31 | 681.84 | 167.70 | - 320.45 | 306.30 |
| Other financial income | 57.26 | 8.82 | 7.55 | 0.12 | 1.54 |
| Other financial expenses | -83.78 | -43.63 | -57.06 | - 119.79 | - 159.67 |
| Net income from associates (fin.) | -1.89 | -9.38 | -5.00 | -1.97 | -1.53 |
| Pre-tax profit | 210.90 | 637.66 | 113.18 | - 442.09 | 146.64 |
| Income taxes | -46.98 | - 143.77 | -28.93 | 88.86 | -21.95 |
| Net earnings | 163.91 | 493.88 | 84.25 | - 353.23 | 124.70 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 352.15 | 228.21 | 97.34 | 36.91 | 224.94 |
| Machinery and equipment | 19.11 | 27.73 | 18.85 | 9.97 | 5.53 |
| Tangible assets total | 371.26 | 255.93 | 116.18 | 46.88 | 230.47 |
| Holdings in group member companies | 38.11 | 28.73 | 23.73 | 21.76 | 20.23 |
| Investments total | 488.11 | 487.13 | 493.26 | 491.28 | 516.52 |
| Long term receivables total | |||||
| Finished products/goods | 954.16 | 1 692.50 | 2 101.25 | 2 356.30 | 2 825.95 |
| Inventories total | 954.16 | 1 692.50 | 2 101.25 | 2 356.30 | 2 825.95 |
| Current trade debtors | 3.40 | 146.82 | 70.55 | 49.54 | |
| Current amounts owed by group member comp. | 34.40 | ||||
| Prepayments and accrued income | 24.98 | ||||
| Current other receivables | 6.39 | 56.55 | 86.42 | 402.21 | |
| Current deferred tax assets | 75.14 | 108.91 | |||
| Short term receivables total | 69.18 | 203.38 | 232.11 | 560.65 | |
| Cash and bank deposits | 248.88 | 1 111.51 | 156.67 | 21.63 | 439.96 |
| Cash and cash equivalents | 248.88 | 1 111.51 | 156.67 | 21.63 | 439.96 |
| Balance sheet total (assets) | 2 062.42 | 3 616.26 | 3 070.73 | 3 148.21 | 4 573.55 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 150.00 | ||||
| Retained earnings | 12.01 | 25.92 | 519.80 | 604.05 | 250.82 |
| Profit of the financial year | 163.91 | 493.88 | 84.25 | - 353.23 | 124.70 |
| Shareholders equity total | 225.92 | 719.80 | 654.05 | 300.82 | 425.51 |
| Provisions | 8.62 | 10.47 | 13.72 | ||
| Non-current other liabilities | 1.27 | ||||
| Non-current deferred tax liabilities | 24.42 | ||||
| Non-current liabilities total | 25.68 | ||||
| Current loans from credit institutions | 328.68 | 1 271.03 | |||
| Advances received | 12.57 | 22.02 | 45.32 | ||
| Current trade creditors | 96.63 | 660.60 | 571.00 | 938.32 | 1 236.90 |
| Current owed to participating | 1 066.20 | 967.99 | 1 011.91 | 797.18 | |
| Current owed to group member | 1 380.32 | 31.00 | 28.39 | 28.92 | 18.45 |
| Short-term deferred tax liabilities | 64.27 | 141.92 | 141.92 | 15.78 | |
| Other non-interest bearing current liabilities | 286.66 | 986.27 | 655.41 | 501.77 | 779.16 |
| Current liabilities total | 1 827.88 | 2 885.98 | 2 377.28 | 2 847.39 | 4 148.03 |
| Balance sheet total (liabilities) | 2 062.42 | 3 616.26 | 3 070.73 | 3 148.21 | 4 573.55 |
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.