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
SILCOFA ApS — Credit Rating and Financial Key Figures
CVR number: 89929814
Stamholmen 193 E, 2650 Hvidovre
salg@silcofa.dk
tel: 36771769
www.silcofa.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 523.61 | 3 790.00 | 4 401.65 | 3 175.17 | 2 986.26 |
| Employee benefit expenses | -2 425.85 | -2 435.27 | -2 432.93 | -2 629.39 | -2 581.25 |
| Total depreciation | -32.64 | - 112.49 | -0.59 | -0.59 | -0.35 |
| EBIT | 1 065.12 | 1 242.25 | 1 968.13 | 545.20 | 404.66 |
| Other financial income | 0.44 | 0.56 | 119.90 | 238.34 | |
| Other financial expenses | -10.16 | -16.08 | -13.05 | -7.13 | -15.30 |
| Pre-tax profit | 1 055.40 | 1 226.16 | 1 955.64 | 657.97 | 627.70 |
| Income taxes | - 239.38 | - 275.50 | - 439.74 | - 149.83 | - 144.35 |
| Net earnings | 816.02 | 950.66 | 1 515.90 | 508.14 | 483.35 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 2.12 | 1.53 | 0.94 | 0.35 | |
| Intangible assets total | 2.12 | 1.53 | 0.94 | 0.35 | |
| Machinery and equipment | 11.90 | ||||
| Tangible assets total | 11.90 | ||||
| Investments total | 84.11 | 86.29 | 95.19 | 95.67 | 96.96 |
| Non-current loans receivable | 605.33 | 605.33 | |||
| Long term receivables total | 605.33 | 605.33 | |||
| Raw materials and consumables | 2 360.68 | 2 719.98 | 2 471.10 | 2 622.55 | 2 763.51 |
| Inventories total | 2 360.68 | 2 719.98 | 2 471.10 | 2 622.55 | 2 763.51 |
| Current trade debtors | 932.01 | 1 019.54 | 912.24 | 1 199.63 | 867.76 |
| Current amounts owed by group member comp. | 89.85 | ||||
| Prepayments and accrued income | 0.58 | 0.02 | 1.69 | 40.29 | 202.20 |
| Current other receivables | 119.47 | 67.83 | 67.83 | 6.25 | |
| Current deferred tax assets | 22.84 | 39.02 | 35.54 | 24.72 | |
| Short term receivables total | 1 074.89 | 1 126.40 | 1 107.15 | 1 264.64 | 1 076.21 |
| Cash and bank deposits | 1 737.69 | 1 333.21 | 2 282.27 | 2 112.64 | 1 230.13 |
| Cash and cash equivalents | 1 737.69 | 1 333.21 | 2 282.27 | 2 112.64 | 1 230.13 |
| Balance sheet total (assets) | 5 271.39 | 5 267.40 | 5 956.64 | 6 701.18 | 5 772.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | 717.80 | 400.00 | 500.00 | |
| Other reserves | - 450.00 | ||||
| Retained earnings | 770.09 | 1 471.71 | 2 154.57 | 3 270.47 | 3 278.61 |
| Profit of the financial year | 816.02 | 950.66 | 1 515.90 | 508.14 | 483.35 |
| Shareholders equity total | 2 086.11 | 3 036.77 | 3 988.27 | 4 228.61 | 4 311.96 |
| Provisions | 22.38 | ||||
| Non-current other liabilities | 84.85 | 87.61 | |||
| Non-current deferred tax liabilities | 247.91 | 291.69 | 523.87 | 232.50 | 194.19 |
| Non-current liabilities total | 332.76 | 379.29 | 523.87 | 232.50 | 194.19 |
| Current loans from credit institutions | 39.17 | 0.17 | |||
| Current trade creditors | 778.53 | 904.82 | 612.60 | 1 393.56 | 764.91 |
| Current owed to group member | 601.25 | 169.17 | 69.93 | 59.08 | |
| Other non-interest bearing current liabilities | 1 433.56 | 777.36 | 831.90 | 776.58 | 419.45 |
| Current liabilities total | 2 852.51 | 1 851.34 | 1 444.50 | 2 240.07 | 1 243.61 |
| Balance sheet total (liabilities) | 5 271.39 | 5 267.40 | 5 956.64 | 6 701.18 | 5 772.14 |
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.