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
SAIL Consult ApS — Credit Rating and Financial Key Figures
CVR number: 35207643
Østersøvej 52, 2150 Nordhavn
info@jjbv.dk
tel: 39297500
www.sailssupport.eu
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 367.33 | 412.82 | 616.86 | 435.37 | 458.53 |
| Employee benefit expenses | - 506.27 | - 550.66 | - 545.83 | - 544.94 | - 576.10 |
| EBIT | - 138.95 | - 137.84 | 71.03 | - 109.57 | - 117.57 |
| Other financial income | 1.24 | 1.25 | 0.08 | 0.63 | 0.72 |
| Other financial expenses | -52.32 | -8.93 | -7.71 | -9.12 | -72.60 |
| Net income from associates (fin.) | 235.58 | 426.05 | 162.98 | 519.60 | 31.90 |
| Pre-tax profit | 45.55 | 280.53 | 226.38 | 401.55 | - 157.54 |
| Income taxes | 12.41 | 26.66 | 129.58 | ||
| Net earnings | 45.55 | 292.93 | 253.04 | 531.13 | - 157.54 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 311.57 | 737.62 | 900.60 | 1 420.21 | 1 452.11 |
| Investments total | 311.57 | 737.62 | 900.60 | 1 420.21 | 1 452.11 |
| Long term receivables total | |||||
| Finished products/goods | 250.92 | 248.24 | 210.35 | ||
| Inventories total | 250.92 | 248.24 | 210.35 | ||
| Current trade debtors | 100.44 | 5.97 | 76.46 | 56.58 | 897.03 |
| Current amounts owed by group member comp. | 55.83 | ||||
| Current other receivables | 2.81 | ||||
| Current deferred tax assets | 12.41 | 26.66 | 129.58 | ||
| Short term receivables total | 159.08 | 18.38 | 103.13 | 186.16 | 897.03 |
| Cash and bank deposits | 36.88 | 18.16 | 244.96 | 125.00 | 306.50 |
| Cash and cash equivalents | 36.88 | 18.16 | 244.96 | 125.00 | 306.50 |
| Balance sheet total (assets) | 507.53 | 774.15 | 1 499.61 | 1 979.60 | 2 865.98 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 440.00 | 440.00 | 440.00 | 440.00 | 440.00 |
| Retained earnings | -3 451.52 | -3 405.97 | -3 113.04 | -2 860.00 | -2 328.87 |
| Profit of the financial year | 45.55 | 292.93 | 253.04 | 531.13 | - 157.54 |
| Shareholders equity total | -2 965.97 | -2 673.04 | -2 420.00 | -1 888.87 | -2 046.41 |
| Non-current owed to group member | 1 431.72 | 1 491.11 | 1 524.38 | 1 703.96 | 1 721.92 |
| Non-current other liabilities | 1 864.67 | 1 864.67 | 1 864.67 | ||
| Non-current deferred tax liabilities | 1 864.67 | 1 941.74 | |||
| Non-current liabilities total | 3 296.39 | 3 355.78 | 3 389.05 | 3 568.63 | 3 663.65 |
| Current trade creditors | 31.70 | 22.03 | 107.22 | 9.28 | 787.87 |
| Other non-interest bearing current liabilities | 145.41 | 69.39 | 423.34 | 290.57 | 460.87 |
| Current liabilities total | 177.11 | 91.42 | 530.56 | 299.85 | 1 248.74 |
| Balance sheet total (liabilities) | 507.53 | 774.15 | 1 499.61 | 1 979.60 | 2 865.98 |
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.