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
SD&F ApS — Credit Rating and Financial Key Figures
CVR number: 35248722
Topstykket 1, 3460 Birkerød
sdf@sdf-aps.dk
tel: 40601070
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 278.50 | 384.87 | 406.61 | 578.84 | 782.54 |
| Employee benefit expenses | - 207.51 | - 294.80 | - 340.78 | - 387.78 | - 515.48 |
| Total depreciation | -34.92 | -57.44 | -23.44 | -51.21 | - 134.37 |
| EBIT | 36.07 | 32.63 | 42.38 | 139.84 | 401.43 |
| Other financial income | 6.51 | 1.31 | |||
| Other financial expenses | -2.58 | -1.25 | -2.96 | -4.44 | -3.78 |
| Pre-tax profit | 33.50 | 31.38 | 39.42 | 141.91 | 398.96 |
| Income taxes | -7.47 | -7.18 | -9.32 | -31.22 | -87.77 |
| Net earnings | 26.03 | 24.20 | 30.10 | 110.69 | 311.19 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 104.77 | 172.33 | 148.89 | 153.63 | |
| Other tangible assets | 31.21 | 31.21 | 31.21 | ||
| Tangible assets total | 104.77 | 172.33 | 180.10 | 184.85 | 31.21 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 343.15 | 249.34 | 249.34 | 252.22 | 201.50 |
| Inventories total | 343.15 | 249.34 | 249.34 | 252.22 | 201.50 |
| Current trade debtors | 20.40 | 5.92 | |||
| Current other receivables | 12.13 | ||||
| Short term receivables total | 32.52 | 5.92 | |||
| Cash and bank deposits | 46.56 | 81.45 | 90.57 | 118.50 | 427.03 |
| Cash and cash equivalents | 46.56 | 81.45 | 90.57 | 118.50 | 427.03 |
| Balance sheet total (assets) | 527.00 | 503.11 | 520.01 | 555.57 | 665.66 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | - 130.00 | ||||
| Other reserves | 0.15 | 1.18 | 2.68 | 32.11 | 34.39 |
| Retained earnings | -25.00 | -20.00 | -0.00 | 31.22 | |
| Profit of the financial year | 26.03 | 24.20 | 30.10 | 110.69 | 311.19 |
| Shareholders equity total | 81.18 | 85.38 | 112.78 | 124.02 | 425.58 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 7.50 | 61.68 | 58.64 |
| Current owed to participating | 300.00 | 325.00 | 325.00 | 125.00 | |
| Short-term deferred tax liabilities | 23.73 | 7.18 | 8.32 | 31.22 | 85.77 |
| Other non-interest bearing current liabilities | 109.59 | 73.06 | 66.40 | 213.64 | 95.67 |
| Current liabilities total | 445.82 | 417.74 | 407.22 | 431.55 | 240.08 |
| Balance sheet total (liabilities) | 527.00 | 503.11 | 520.01 | 555.57 | 665.66 |
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.