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
CHANGE OF SCANDINAVIA HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 29147167
Farum Gydevej 73, 3520 Farum
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 704.92 | 873.49 | 844.30 | 876.62 | 806.20 |
| Manufacturing for enterprise's own use | -7.28 | -6.15 | |||
| Other operating income | 14.71 | 2.15 | |||
| Purchases during the financial year | - 169.33 | - 164.14 | |||
| External services | - 283.90 | - 259.74 | |||
| Gross profit | 370.80 | 464.40 | 409.55 | 445.38 | 390.63 |
| Employee benefit expenses | - 383.54 | - 388.80 | |||
| Other operating expenses | -2.04 | -0.71 | |||
| Total depreciation | -45.74 | -33.84 | |||
| EBIT | 27.54 | 93.56 | 17.24 | 14.05 | -32.72 |
| Other financial income | 3.23 | 12.50 | |||
| Other financial expenses | -14.96 | -16.91 | |||
| Pre-tax profit | 17.40 | 67.12 | 5.67 | 2.32 | -37.14 |
| Income taxes | -4.18 | 0.65 | |||
| Net earnings | 17.40 | 67.12 | 5.67 | -1.85 | -36.50 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 14.33 | 11.96 | |||
| Intangible rights | 75.58 | 162.93 | |||
| Goodwill | 5.37 | 5.61 | |||
| Intangible assets total | 95.28 | 180.50 | |||
| Buildings | 35.10 | 52.72 | |||
| Machinery and equipment | 32.38 | 41.63 | |||
| Tangible assets total | 67.47 | 94.36 | |||
| Investments total | 466.75 | 531.45 | 499.74 | ||
| Non-current other receivables | 13.92 | 14.30 | |||
| Long term receivables total | 13.92 | 14.30 | |||
| Raw materials and consumables | 10.64 | 13.07 | |||
| Finished products/goods | 145.26 | 189.24 | |||
| Inventories total | 155.90 | 202.31 | |||
| Current trade debtors | 5.42 | 20.37 | |||
| Current amounts owed by group member comp. | 48.20 | 38.83 | |||
| Prepayments and accrued income | 23.72 | 24.94 | |||
| Current other receivables | 19.02 | 45.34 | |||
| Current deferred tax assets | 19.23 | 29.02 | |||
| Short term receivables total | 115.59 | 158.49 | |||
| Cash and bank deposits | 29.17 | 55.11 | |||
| Cash and cash equivalents | 29.17 | 55.11 | |||
| Balance sheet total (assets) | 466.75 | 531.45 | 499.74 | 477.34 | 705.07 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 79.30 | 142.30 | 94.05 | 5.00 | 5.00 |
| Other reserves | 3.87 | -9.41 | |||
| Retained earnings | -17.40 | -67.12 | -5.67 | 90.45 | 89.09 |
| Profit of the financial year | 17.40 | 67.12 | 5.67 | -1.85 | -36.50 |
| Minority interest (BS) | 9.09 | 8.60 | |||
| Shareholders equity total | 79.30 | 142.30 | 94.05 | 106.55 | 56.78 |
| Provisions | 11.99 | 22.46 | |||
| Non-current loans from credit institutions | 15.99 | ||||
| Non-current leasing loans | 0.10 | 0.16 | |||
| Non-current trade creditors | 10.58 | ||||
| Non-current accruals and deferred income | 0.62 | ||||
| Non-current other liabilities | 0.62 | 0.62 | |||
| Non-current deferred tax liabilities | 0.41 | 6.82 | |||
| Non-current liabilities total | 1.13 | 34.79 | |||
| Current loans from credit institutions | 163.78 | 242.34 | |||
| Current trade creditors | 62.32 | 71.73 | |||
| Current owed to group member | 7.66 | ||||
| Short-term deferred tax liabilities | 41.14 | 45.32 | |||
| Other non-interest bearing current liabilities | 74.16 | 212.85 | |||
| Accruals and deferred income | 8.60 | 18.81 | |||
| Current liabilities total | 357.66 | 591.04 | |||
| Balance sheet total (liabilities) | 79.30 | 142.30 | 94.05 | 477.34 | 705.07 |
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.