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
SAMSON REGULERINGSTEKNIK A/S — Credit Rating and Financial Key Figures
CVR number: 59346628
Blokken 55, 3460 Birkerød
accounting-dk@samsongroup.com
tel: 45819301
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 097.95 | 25 169.78 | 23 275.90 | 38 551.00 | 19 638.10 |
| Employee benefit expenses | -10 805.09 | -11 708.84 | -12 917.40 | -16 832.00 | -13 372.33 |
| Other operating expenses | -39.76 | ||||
| Total depreciation | -1 119.84 | -1 114.56 | -1 100.12 | -1 029.00 | - 918.03 |
| EBIT | 6 173.02 | 12 346.37 | 9 258.38 | 20 690.00 | 5 307.98 |
| Other financial income | 67.44 | 144.33 | 304.58 | 397.00 | 231.69 |
| Other financial expenses | - 118.72 | -48.86 | -15.37 | -44.00 | -77.14 |
| Pre-tax profit | 6 121.74 | 12 441.85 | 9 547.60 | 21 043.00 | 5 462.53 |
| Income taxes | -1 349.87 | -2 737.85 | -2 104.68 | -4 631.00 | -1 190.22 |
| Net earnings | 4 771.87 | 9 704.00 | 7 442.91 | 16 412.00 | 4 272.31 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 1 557.46 | 1 660.03 | 1 484.00 | 1 307.46 | |
| Intangible assets total | 1 557.46 | 1 660.03 | 1 484.00 | 1 307.46 | |
| Land and waters | 11 461.52 | 10 953.58 | 10 485.12 | 10 017.00 | 9 597.68 |
| Machinery and equipment | 2 066.86 | 2 309.63 | 1 518.86 | 1 226.00 | 1 050.52 |
| Tangible assets total | 13 528.39 | 13 263.21 | 12 003.98 | 11 243.00 | 10 648.21 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 7 423.01 | 7 419.40 | |||
| Long term receivables total | 7 423.01 | 7 419.40 | |||
| Raw materials and consumables | 13 438.00 | ||||
| Finished products/goods | 14 628.15 | 15 742.50 | 15 176.00 | 14 034.80 | |
| Inventories total | 13 438.00 | 14 628.15 | 15 742.50 | 15 176.00 | 14 034.80 |
| Current trade debtors | 14 533.94 | 22 915.41 | 18 854.04 | 19 241.00 | 15 330.48 |
| Current amounts owed by group member comp. | 12.00 | 646.59 | |||
| Prepayments and accrued income | 159.69 | 223.57 | 182.20 | 125.00 | 210.67 |
| Current other receivables | 105.93 | 72.19 | 54.01 | 29.00 | 6.85 |
| Current deferred tax assets | 500.08 | 1 292.00 | 1 231.36 | ||
| Short term receivables total | 14 799.56 | 23 211.18 | 19 590.33 | 20 699.00 | 17 425.96 |
| Cash and bank deposits | 13 233.36 | 2 333.56 | 17 251.20 | 32 093.00 | 29 966.30 |
| Cash and cash equivalents | 13 233.36 | 2 333.56 | 17 251.20 | 32 093.00 | 29 966.30 |
| Balance sheet total (assets) | 62 422.32 | 62 412.96 | 66 248.04 | 80 695.00 | 73 382.72 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 8 000.00 | 8 000.00 | 8 000.00 | 8 000.00 | 8 000.00 |
| Shares repurchased | 9 000.00 | 4 500.00 | 10 000.00 | 25 000.00 | |
| Other reserves | 1 214.82 | 1 294.82 | 1 157.00 | 1 019.82 | |
| Retained earnings | 34 459.45 | 33 516.51 | 43 140.50 | 40 721.00 | 32 270.35 |
| Profit of the financial year | 4 771.87 | 9 704.00 | 7 442.91 | 16 412.00 | 4 272.31 |
| Shareholders equity total | 56 231.32 | 56 935.32 | 59 878.24 | 76 290.00 | 70 562.48 |
| Provisions | 221.80 | 238.80 | 618.58 | 563.00 | 521.02 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 20.34 | 61.53 | 56.67 | 40.00 | 64.73 |
| Advances received | 140.63 | ||||
| Current trade creditors | 439.51 | 815.72 | 602.44 | 415.00 | 204.11 |
| Current owed to group member | 2 592.44 | 1 669.31 | 2 685.01 | 67.00 | 9.00 |
| Short-term deferred tax liabilities | 516.17 | 220.84 | |||
| Other non-interest bearing current liabilities | 2 035.66 | 2 471.43 | 2 407.11 | 3 102.00 | 2 021.37 |
| Accruals and deferred income | 224.45 | 218.00 | |||
| Current liabilities total | 5 969.19 | 5 238.83 | 5 751.22 | 3 842.00 | 2 299.22 |
| Balance sheet total (liabilities) | 62 422.32 | 62 412.96 | 66 248.04 | 80 695.00 | 73 382.72 |
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.