SALIXIN A/S — Credit Rating and Financial Key Figures
CVR number: 33776748
Gammel Vråvej 31, 9382 Tylstrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 70.31 | 178.20 | 496.37 | - 285.60 | - 345.68 |
| Employee benefit expenses | - 878.25 | - 720.06 | - 155.63 | ||
| Total depreciation | -85.03 | -89.62 | -91.08 | - 250.25 | -41.36 |
| Reduction in value of non-current assets | 8 925.11 | -8 674.64 | - 250.48 | ||
| EBIT | - 892.97 | 8 293.63 | 249.66 | -9 210.48 | - 637.52 |
| Other financial income | 1.00 | 1 704.77 | |||
| Other financial expenses | - 145.45 | - 163.39 | - 178.74 | - 200.08 | -38.61 |
| Pre-tax profit | -1 037.43 | 8 130.25 | 70.92 | -9 410.57 | 1 028.65 |
| Income taxes | 291.14 | -1 785.50 | -15.99 | 876.78 | 23.01 |
| Net earnings | - 746.29 | 6 344.74 | 54.93 | -8 533.79 | 1 051.66 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 258.00 | 206.40 | |||
| Intangible rights | 7.48 | 4.99 | 2.49 | ||
| Goodwill | 309.60 | ||||
| Intangible assets total | 317.08 | 262.99 | 208.89 | ||
| Buildings | 219.04 | 29.96 | 27.19 | 24.41 | 21.63 |
| Machinery and equipment | 199.48 | 223.59 | 185.01 | 146.43 | |
| Other tangible assets | 8 925.11 | 8 925.11 | 250.48 | ||
| Tangible assets total | 219.04 | 9 154.56 | 9 175.89 | 459.90 | 168.06 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 262.84 | 206.00 | 151.55 | 329.35 | 128.00 |
| Finished products/goods | 239.91 | ||||
| Inventories total | 502.75 | 206.00 | 151.55 | 329.35 | 128.00 |
| Current trade debtors | 175.15 | 117.61 | 263.85 | 170.64 | 65.29 |
| Current other receivables | 130.19 | 9.77 | 173.15 | ||
| Current deferred tax assets | 988.97 | 83.18 | 10.00 | ||
| Short term receivables total | 1 294.31 | 200.78 | 273.62 | 343.79 | 75.29 |
| Cash and bank deposits | 0.40 | 0.40 | 870.76 | 339.74 | |
| Cash and cash equivalents | 0.40 | 0.40 | 870.76 | 339.74 | |
| Balance sheet total (assets) | 2 333.58 | 9 824.73 | 9 809.95 | 2 003.80 | 711.08 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 614.71 | 614.71 | 614.71 | 780.39 | 780.39 |
| Asset revaluation reserve | 6 961.59 | ||||
| Other reserves | 160.99 | ||||
| Retained earnings | -2 317.79 | -10 025.67 | 3 119.67 | 6 719.91 | -1 813.88 |
| Profit of the financial year | - 746.29 | 6 344.74 | 54.93 | -8 533.79 | 1 051.66 |
| Shareholders equity total | -2 449.37 | 3 895.37 | 3 950.30 | -1 033.49 | 18.17 |
| Provisions | 882.83 | 898.82 | |||
| Non-current owed to group member | 1 599.35 | ||||
| Non-current owed to participating | 613.20 | ||||
| Non-current other liabilities | 172.05 | 2 480.24 | 2 320.07 | ||
| Non-current deferred tax liabilities | 2 316.76 | 613.14 | |||
| Non-current liabilities total | 2 384.60 | 2 480.24 | 2 320.07 | 2 316.76 | 613.14 |
| Current loans from credit institutions | 1 222.37 | 1 335.90 | 1 379.15 | 10.41 | |
| Current trade creditors | 3.19 | 32.05 | 86.12 | 455.84 | 49.28 |
| Current owed to participating | 961.98 | 2 480.24 | 2 320.07 | ||
| Other non-interest bearing current liabilities | 210.81 | -1 281.90 | -1 144.57 | 264.69 | 20.09 |
| Current liabilities total | 2 398.35 | 2 566.29 | 2 640.77 | 720.53 | 79.78 |
| Balance sheet total (liabilities) | 2 333.58 | 9 824.73 | 9 809.95 | 2 003.80 | 711.08 |
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.