SERVIAL CC A/S — Credit Rating and Financial Key Figures
CVR number: 89404312
Ramløsevej 59, 3200 Helsinge
tel: 48713636
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 907.77 | 8 565.47 | 8 486.40 | 7 650.02 | 7 556.49 |
| Employee benefit expenses | -2 745.33 | -2 972.91 | -4 127.35 | -3 494.44 | -3 605.35 |
| Total depreciation | -1 450.92 | -1 461.33 | -1 766.53 | -1 809.53 | -1 822.09 |
| EBIT | 2 711.52 | 4 131.23 | 2 592.52 | 2 346.06 | 2 129.05 |
| Other financial income | 1 196.27 | 210.85 | 57.82 | 67.17 | 17.19 |
| Other financial expenses | -31.95 | -67.55 | - 128.07 | - 179.34 | - 108.72 |
| Pre-tax profit | 3 875.83 | 4 274.53 | 2 522.28 | 2 233.89 | 2 037.52 |
| Income taxes | - 841.81 | - 841.16 | - 534.30 | - 494.02 | - 452.85 |
| Net earnings | 3 034.02 | 3 433.37 | 1 987.98 | 1 739.87 | 1 584.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 619.33 | 3 761.58 | 3 773.68 | 3 773.68 | 3 773.68 |
| Buildings | 302.28 | 240.60 | 589.96 | 846.85 | 1 071.36 |
| Machinery and equipment | 19 673.98 | 23 491.63 | 25 688.24 | 27 069.58 | 27 041.90 |
| Advance payments and construction in progress | 4.95 | 4.95 | |||
| Tangible assets total | 20 595.59 | 27 493.82 | 30 051.88 | 31 695.06 | 31 891.89 |
| Investments total | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Long term receivables total | |||||
| Semifinished products | 293.88 | 85.69 | 186.00 | 193.18 | 5.06 |
| Raw materials and consumables | 4 287.49 | 4 256.96 | 4 354.11 | 4 078.55 | 4 009.95 |
| Advance payments | 132.52 | ||||
| Inventories total | 4 713.88 | 4 342.64 | 4 540.10 | 4 271.73 | 4 015.01 |
| Current trade debtors | 1 441.89 | 1 610.22 | 1 415.87 | 1 950.32 | 1 845.91 |
| Current amounts owed by group member comp. | 14 157.35 | ||||
| Prepayments and accrued income | 291.92 | ||||
| Current other receivables | 0.23 | 39.09 | 378.21 | ||
| Short term receivables total | 15 599.47 | 1 649.31 | 1 415.87 | 1 950.32 | 2 516.05 |
| Cash and bank deposits | 3 462.04 | 1 056.75 | 1 481.75 | 2 649.70 | 3 974.17 |
| Cash and cash equivalents | 3 462.04 | 1 056.75 | 1 481.75 | 2 649.70 | 3 974.17 |
| Balance sheet total (assets) | 44 371.78 | 34 543.32 | 37 490.39 | 40 567.61 | 42 397.92 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 588.51 | 588.51 | 588.51 | 588.51 | 588.51 |
| Shares repurchased | 15 000.00 | 5 000.00 | |||
| Retained earnings | 19 062.33 | 22 096.35 | 25 529.72 | 27 517.70 | 27 957.56 |
| Profit of the financial year | 3 034.02 | 3 433.37 | 1 987.98 | 1 739.87 | 1 584.67 |
| Shareholders equity total | 37 684.86 | 26 118.22 | 28 106.20 | 29 846.07 | 35 130.74 |
| Provisions | 3 563.17 | 3 909.17 | 4 393.86 | 4 646.06 | 4 872.66 |
| Non-current deferred tax liabilities | 717.00 | ||||
| Non-current liabilities total | 717.00 | ||||
| Advances received | 705.79 | 754.82 | 614.42 | 731.02 | 775.58 |
| Current trade creditors | 764.51 | 481.76 | 266.44 | 746.49 | 298.92 |
| Current owed to participating | 94.62 | 91.61 | 5.02 | 5.76 | 1.66 |
| Current owed to group member | 2 159.26 | 3 647.80 | 3 661.42 | 213.78 | |
| Short-term deferred tax liabilities | 495.00 | 49.61 | 241.82 | 226.25 | |
| Other non-interest bearing current liabilities | 841.83 | 533.46 | 407.05 | 688.97 | 878.32 |
| Current liabilities total | 2 406.76 | 4 515.92 | 4 990.33 | 6 075.48 | 2 394.51 |
| Balance sheet total (liabilities) | 44 371.78 | 34 543.32 | 37 490.39 | 40 567.61 | 42 397.92 |
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.