Samala Bo- og Opholdssted ApS — Credit Rating and Financial Key Figures
CVR number: 40022929
Vedskøllevej 3, 4681 Herfølge
info@samala.dk
tel: 31321024
www.samala.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 227.14 | 6 316.87 | 9 598.08 | 14 613.37 | 17 891.84 |
| Employee benefit expenses | -3 783.54 | -6 040.26 | -8 733.03 | -14 516.92 | -17 697.33 |
| Total depreciation | -24.72 | -28.34 | -35.87 | -63.34 | - 124.90 |
| EBIT | - 581.12 | 248.28 | 829.18 | 33.11 | 69.61 |
| Other financial income | 5.75 | 2.16 | |||
| Other financial expenses | -16.62 | -16.81 | -10.10 | -13.18 | -10.65 |
| Pre-tax profit | - 597.74 | 231.47 | 824.83 | 19.93 | 61.11 |
| Income taxes | 131.50 | -50.91 | - 182.17 | -4.38 | -15.54 |
| Net earnings | - 466.24 | 180.56 | 642.66 | 15.54 | 45.57 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 135.80 | 142.75 | 209.84 | 260.98 | 189.65 |
| Machinery and equipment | 112.37 | 103.52 | 90.62 | 211.26 | 157.69 |
| Tangible assets total | 248.17 | 246.26 | 300.46 | 472.24 | 347.34 |
| Investments total | 357.36 | 357.36 | 413.34 | 309.78 | 436.98 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 132.54 | 266.82 | 103.86 | 75.02 | 168.09 |
| Current amounts owed by group member comp. | 7.66 | 108.51 | 563.83 | ||
| Current other receivables | 24.23 | 208.68 | 394.44 | 111.34 | 77.59 |
| Current deferred tax assets | 131.50 | 139.41 | 7.58 | ||
| Short term receivables total | 288.27 | 622.57 | 606.81 | 757.77 | 245.68 |
| Cash and bank deposits | 1 229.52 | 471.26 | 1 069.20 | 723.70 | 1 538.63 |
| Cash and cash equivalents | 1 229.52 | 471.26 | 1 069.20 | 723.70 | 1 538.63 |
| Balance sheet total (assets) | 2 123.32 | 1 697.45 | 2 389.82 | 2 263.49 | 2 568.63 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 403.10 | - 869.34 | - 688.78 | -46.12 | -30.58 |
| Profit of the financial year | - 466.24 | 180.56 | 642.66 | 15.54 | 45.57 |
| Shareholders equity total | - 819.34 | - 638.78 | 3.88 | 19.42 | 64.99 |
| Provisions | 14.51 | 22.70 | 34.67 | 30.54 | |
| Non-current owed to group member | 1 000.00 | 800.00 | |||
| Non-current other liabilities | 191.75 | ||||
| Non-current liabilities total | 1 191.75 | 800.00 | |||
| Advances received | 640.18 | 608.29 | 970.11 | 826.54 | 1 135.90 |
| Current trade creditors | 223.12 | 240.66 | 404.72 | 321.40 | 254.07 |
| Current owed to group member | 76.66 | 79.61 | 227.90 | 620.86 | |
| Short-term deferred tax liabilities | 44.31 | 173.98 | 19.67 | ||
| Other non-interest bearing current liabilities | 810.94 | 512.63 | 586.53 | 1 061.46 | 442.59 |
| Accruals and deferred income | 36.23 | ||||
| Current liabilities total | 1 750.90 | 1 521.72 | 2 363.24 | 2 209.40 | 2 473.09 |
| Balance sheet total (liabilities) | 2 123.32 | 1 697.45 | 2 389.82 | 2 263.49 | 2 568.63 |
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.