Silkeloppen ApS — Credit Rating and Financial Key Figures
CVR number: 39945983
A.C.Illums Vej 1, 8600 Silkeborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 599.99 | 853.59 | 817.95 | 988.22 | 939.41 |
| Employee benefit expenses | - 572.87 | - 695.11 | - 748.97 | - 837.81 | - 927.74 |
| Other operating expenses | -0.59 | ||||
| Total depreciation | -12.28 | -12.28 | -12.28 | -15.02 | -3.00 |
| EBIT | 14.85 | 146.20 | 56.69 | 135.39 | 8.08 |
| Other financial income | 0.09 | 0.40 | |||
| Other financial expenses | -1.27 | -2.61 | -1.75 | -0.03 | -2.58 |
| Pre-tax profit | 13.58 | 143.59 | 54.94 | 135.46 | 5.90 |
| Income taxes | -3.88 | -31.98 | -12.21 | -29.37 | -3.88 |
| Net earnings | 9.70 | 111.61 | 42.73 | 106.09 | 2.01 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 36.84 | 24.56 | 12.28 | 12.26 | 9.26 |
| Tangible assets total | 36.84 | 24.56 | 12.28 | 12.26 | 9.26 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 70.00 | 203.20 | 266.57 | 276.57 | |
| Inventories total | 70.00 | 203.20 | 266.57 | 276.57 | |
| Current amounts owed by group member comp. | 12.83 | ||||
| Current other receivables | 1.03 | 25.69 | 39.17 | 62.68 | 36.01 |
| Current deferred tax assets | 0.30 | 1.57 | 2.98 | 2.22 | |
| Short term receivables total | 1.03 | 38.82 | 40.75 | 65.66 | 38.24 |
| Cash and bank deposits | 370.81 | 402.35 | 357.37 | 406.61 | 321.76 |
| Cash and cash equivalents | 370.81 | 402.35 | 357.37 | 406.61 | 321.76 |
| Balance sheet total (assets) | 408.68 | 535.73 | 613.60 | 751.11 | 645.84 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 51.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 4.46 | -85.85 | 25.76 | 68.49 | 186.81 |
| Profit of the financial year | 9.70 | 111.61 | 42.73 | 106.09 | 2.01 |
| Shareholders equity total | 64.15 | 175.76 | 118.49 | 224.59 | 239.83 |
| Provisions | 0.51 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 38.01 | 20.50 | 100.26 | 19.87 | 18.91 |
| Current owed to participating | 0.33 | ||||
| Current owed to group member | 34.22 | 26.94 | |||
| Short-term deferred tax liabilities | 4.05 | 32.79 | 13.49 | 30.78 | 3.12 |
| Other non-interest bearing current liabilities | 301.96 | 306.69 | 347.15 | 448.94 | 383.65 |
| Current liabilities total | 344.02 | 359.97 | 495.11 | 526.52 | 406.01 |
| Balance sheet total (liabilities) | 408.68 | 535.73 | 613.60 | 751.11 | 645.84 |
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.