SAMSAT FINANS II A/S — Credit Rating and Financial Key Figures
CVR number: 36720085
Strandhusvej 45, 8250 Egå
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 130.00 | - 185.54 | -74.03 | - 291.68 | - 334.10 |
| Employee benefit expenses | - 185.00 | - 184.98 | - 185.75 | - 185.84 | - 203.17 |
| EBIT | - 315.00 | - 370.52 | - 259.78 | - 477.52 | - 537.27 |
| Other financial income | 889.00 | 748.72 | 1 124.47 | 3 883.41 | 6 701.05 |
| Other financial expenses | -16.00 | 6 766.47 | - 790.75 | -3 703.60 | - 210.08 |
| Net income from associates (fin.) | -1 200.00 | 543.05 | 199.84 | 540.36 | |
| Pre-tax profit | 558.00 | 5 944.66 | 616.99 | -97.86 | 6 494.05 |
| Income taxes | -2.00 | -1 518.88 | -19.38 | 219.00 | -1 101.30 |
| Net earnings | 556.00 | 4 425.78 | 597.60 | 121.13 | 5 392.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 063.00 | 3 763.35 | 4 100.00 | 3 899.84 | 4 440.20 |
| Investments total | 2 063.00 | 3 763.35 | 4 100.00 | 3 899.84 | 4 440.20 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2 939.00 | 296.72 | 190.42 | 27.03 | |
| Current deferred tax assets | 280.00 | 15.51 | 437.38 | ||
| Short term receivables total | 3 219.00 | 296.72 | 15.51 | 627.80 | 27.03 |
| Other current investments | 43 122.00 | 55 272.77 | 54 035.14 | 54 977.31 | 57 126.70 |
| Cash and bank deposits | 6 372.00 | 891.28 | 7 895.69 | 71.01 | 3 786.41 |
| Cash and cash equivalents | 49 494.00 | 56 164.05 | 61 930.83 | 55 048.32 | 60 913.11 |
| Balance sheet total (assets) | 54 776.00 | 60 224.12 | 66 046.34 | 59 575.96 | 65 380.34 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 55.00 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 53 346.00 | 53 844.68 | 58 213.26 | 58 751.96 | 58 812.10 |
| Profit of the financial year | 556.00 | 4 425.78 | 597.60 | 121.13 | 5 392.75 |
| Shareholders equity total | 54 457.00 | 58 826.96 | 59 368.06 | 59 432.00 | 64 765.85 |
| Non-current liabilities total | |||||
| Current trade creditors | 6 629.71 | 50.00 | 50.00 | ||
| Current owed to participating | 262.00 | 41.24 | 86.71 | 92.17 | |
| Short-term deferred tax liabilities | 1 333.51 | 464.18 | |||
| Other non-interest bearing current liabilities | 57.00 | 63.66 | 7.32 | 7.25 | 8.14 |
| Current liabilities total | 319.00 | 1 397.16 | 6 678.28 | 143.97 | 614.49 |
| Balance sheet total (liabilities) | 54 776.00 | 60 224.12 | 66 046.34 | 59 575.96 | 65 380.34 |
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.