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
S & P PENSIONSMÆGLER ApS — Credit Rating and Financial Key Figures
CVR number: 24219321
Valmuevej 17, Tåsinge 5700 Svendborg
mogens.lorentzen@soderbergpartners.dk
tel: 22999988
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 719.71 | 3 610.01 | 2 309.23 | 2 018.59 | 2 211.75 |
| Employee benefit expenses | -1 454.89 | -2 282.77 | -1 299.00 | - 817.40 | - 753.13 |
| Total depreciation | - 186.32 | -96.38 | -42.54 | -35.27 | -77.21 |
| EBIT | 1 078.50 | 1 230.86 | 967.69 | 1 165.92 | 1 381.41 |
| Other financial income | 9.64 | 9.37 | |||
| Other financial expenses | -60.60 | -53.79 | -53.86 | -74.43 | -53.55 |
| Income from other inv. held as non-curr. assets | 108.26 | 1 582.39 | 289.27 | ||
| Pre-tax profit | 1 126.16 | 2 759.46 | 1 212.74 | 1 340.61 | 1 537.86 |
| Income taxes | - 237.54 | - 271.96 | - 223.95 | - 257.22 | - 297.61 |
| Net earnings | 888.62 | 2 487.50 | 988.79 | 1 083.38 | 1 240.26 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 54.00 | ||||
| Intangible assets total | 54.00 | ||||
| Land and waters | 3 004.53 | 2 971.82 | 2 939.12 | 2 906.41 | 3 039.85 |
| Machinery and equipment | 44.97 | 43.37 | 43.37 | 43.37 | 43.37 |
| Tangible assets total | 3 049.50 | 3 015.19 | 2 982.49 | 2 949.78 | 3 083.22 |
| Investments total | |||||
| Non-current loans receivable | 1 863.90 | 2 857.36 | 3 917.36 | 3 917.36 | 3 917.36 |
| Long term receivables total | 1 863.90 | 2 857.36 | 3 917.36 | 3 917.36 | 3 917.36 |
| Inventories total | |||||
| Current trade debtors | 183.10 | 24.90 | 33.90 | 34.90 | |
| Current other receivables | 380.00 | 250.00 | 119.01 | 58.22 | 53.32 |
| Current deferred tax assets | 9.40 | 4.50 | |||
| Short term receivables total | 572.50 | 279.40 | 152.91 | 93.12 | 53.32 |
| Cash and bank deposits | 76.80 | 183.42 | 144.01 | ||
| Cash and cash equivalents | 76.80 | 183.42 | 144.01 | ||
| Balance sheet total (assets) | 5 539.90 | 6 228.76 | 7 052.76 | 7 143.68 | 7 197.91 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 900.00 | 500.00 | 700.00 | 750.00 | 500.00 |
| Retained earnings | 506.53 | 895.15 | 2 682.65 | 2 921.44 | 3 504.82 |
| Profit of the financial year | 888.62 | 2 487.50 | 988.79 | 1 083.38 | 1 240.26 |
| Shareholders equity total | 2 420.15 | 4 007.65 | 4 496.44 | 4 879.82 | 5 370.08 |
| Non-current loans from credit institutions | 1 688.32 | 1 587.12 | 1 484.38 | 1 381.38 | 1 277.10 |
| Non-current deferred tax liabilities | 530.00 | 329.13 | 139.34 | ||
| Non-current liabilities total | 1 688.32 | 1 587.12 | 2 014.38 | 1 710.51 | 1 416.44 |
| Current loans from credit institutions | 191.13 | 101.21 | 190.35 | 183.00 | 183.00 |
| Current trade creditors | 19.47 | 18.00 | 32.00 | 5.00 | 5.00 |
| Current owed to participating | 937.48 | 12.91 | |||
| Short-term deferred tax liabilities | 109.14 | 123.06 | 93.45 | 125.22 | 47.61 |
| Other non-interest bearing current liabilities | 174.20 | 378.82 | 226.14 | 240.13 | 175.79 |
| Current liabilities total | 1 431.43 | 633.99 | 541.94 | 553.35 | 411.40 |
| Balance sheet total (liabilities) | 5 539.90 | 6 228.76 | 7 052.76 | 7 143.68 | 7 197.91 |
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.