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

Try Now for Free

Systematic Holding ApS — Credit Rating and Financial Key Figures

CVR number: 19000680

Lindevangsvej 17, 8240 Risskov

Free credit report Annual report

See parent company

Income statement (mDKK)

	2012	2013	2014	2015	2016
Fiscal period length	12	12	12	12	12
Net sales	413.14	393.26	431.44	505.23	684.84
Costs of manufacturing				-97.87	- 204.83
External services	- 111.17	- 113.99	- 142.80	-71.62	-78.19
Gross profit	301.97	279.27	288.65	335.73	401.82
Employee benefit expenses	- 238.38	- 237.96	- 244.58	- 270.11	- 315.82
Total depreciation	-25.41	-23.72	-20.58	-20.58	-18.71
EBIT	38.19	17.59	23.48	45.04	67.29
Other financial income	4.56	2.93	3.01	2.55	7.05
Other financial expenses	-1.73	-0.31	-1.72	-3.93	-0.30
Pre-tax profit	28.30	13.88	17.32	43.67	74.03
Income taxes	-9.89	-4.51	-5.27	-9.75	-15.27
Net earnings	18.41	9.37	12.04	33.92	58.76

Assets (mDKK)

	2012	2013	2014	2015	2016
Development expenditure	46.00	39.46	34.47	36.26	29.48
Intangible rights	4.69	1.91	8.31	5.61	4.24
Intangible assets total	50.69	41.37	42.78	41.87	33.73
Buildings	1.11	0.71	0.60	0.91	1.38
Machinery and equipment	3.99	2.67	3.66	7.59	8.75
Tangible assets total	5.10	3.38	4.25	8.51	10.13
Participating interests		2.93	2.93	2.93	2.93
Investments total		2.93	2.93	2.93	2.93
Non-current loans receivable	5.17	2.06	0.01	0.01	0.01
Non-current other receivables	4.44	4.30	4.33	5.56	5.50
Long term receivables total	9.61	6.36	4.33	5.56	5.50
Inventories total
Current trade debtors	97.93	88.70	65.91	94.27	183.24
Current other receivables	18.86	25.48	54.98	90.55	161.47
Current deferred tax assets		0.04	0.03	3.57
Short term receivables total	116.79	114.22	120.92	188.39	344.72
Other current investments	37.33	43.97	42.57	57.22	72.93
Cash and bank deposits	36.50	40.01	99.83	47.10	19.70
Cash and cash equivalents	73.83	83.98	142.40	104.32	92.63
Balance sheet total (assets)	256.02	252.24	317.62	351.58	489.64

Equity and liabilities (mDKK)

	2012	2013	2014	2015	2016
Share capital	3.70	3.70	3.70	3.70	3.70
Shares repurchased	1.00	0.10	0.10	3.42	2.00
Other reserves	-51.43	-48.16	-55.98
Retained earnings	47.45	65.44	75.26	69.96	76.88
Profit of the financial year	18.41	9.37	12.04	33.92	58.76
Minority interest (BS)	51.43	48.16	55.98	64.83	76.73
Shareholders equity total	70.56	78.61	91.11	175.83	218.06
Provisions	24.59	12.93	14.21	19.71	19.93
Non-current bonds	5.11	2.03
Non-current leasing loans	1.19	0.43	0.15
Non-current liabilities total	6.30	2.45	0.15
Current bonds			2.03
Current loans from credit institutions	2.11	3.86
Current trade creditors	7.85	14.20	18.98	15.06	21.24
Short-term deferred tax liabilities	11.57	14.60	4.43		9.01
Other non-interest bearing current liabilities	54.48	53.91	52.81	78.19	183.78
Accruals and deferred income	27.14	23.51	77.93	62.80	37.62
Current liabilities total	103.14	110.08	156.18	156.04	251.65
Balance sheet total (liabilities)	204.59	204.08	261.64	351.58	489.64

CreditReports API

Company information
Financial data
Credit risk data
All 400,000+ Danish companies