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.A.C A/S — Credit Rating and Financial Key Figures
CVR number: 33261411
Centervej 7, 4600 Køge
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 119 725.00 | 149 106.77 | 181 321.95 | 196 049.12 | 216 874.44 |
| Employee benefit expenses | -11 198.33 | -19 216.47 | -19 923.68 | -15 075.31 | |
| Other operating expenses | -6 456.00 | ||||
| Total depreciation | -91 866.74 | -99 798.10 | - 107 350.90 | - 114 034.15 | |
| EBIT | 30 435.00 | 46 041.70 | 55 851.38 | 68 774.54 | 87 764.98 |
| Other financial income | 10.75 | 17.19 | 25.77 | 33.78 | |
| Other financial expenses | -8 544.78 | -16 550.05 | -18 176.42 | -18 061.62 | |
| Pre-tax profit | 22 809.00 | 37 507.67 | 39 318.52 | 50 623.89 | 69 737.14 |
| Income taxes | -2 616.95 | -10 771.00 | -11 946.17 | -15 072.08 | |
| Net earnings | 22 809.00 | 34 890.73 | 28 547.51 | 38 677.72 | 54 665.06 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 828.51 | 918.17 | 1 019.13 | 651.23 | |
| Intangible assets total | 828.51 | 918.17 | 1 019.13 | 651.23 | |
| Buildings | 112.91 | 57.66 | 98.25 | 159.79 | |
| Machinery and equipment | 40.60 | 8.25 | 70.18 | 196.67 | |
| Other tangible assets | 463 302.70 | 529 288.95 | 589 222.37 | 568 460.46 | |
| Tangible assets total | 463 456.20 | 529 354.85 | 589 390.81 | 568 816.92 | |
| Investments total | 448 259.00 | ||||
| Non-current other receivables | 900.50 | 900.50 | 1 177.65 | 1 177.65 | |
| Long term receivables total | 900.50 | 900.50 | 1 177.65 | 1 177.65 | |
| Inventories total | |||||
| Current trade debtors | 25 699.70 | 35 747.79 | 38 491.43 | 38 566.20 | |
| Current amounts owed by group member comp. | 496.30 | 545.05 | 2 164.15 | 5 359.32 | |
| Prepayments and accrued income | 1 332.01 | 1 871.10 | 1 513.25 | 1 561.56 | |
| Current other receivables | 755.00 | 76.87 | |||
| Short term receivables total | 27 528.01 | 38 918.94 | 42 168.83 | 45 563.94 | |
| Cash and bank deposits | 4 763.75 | ||||
| Cash and cash equivalents | 4 763.75 | ||||
| Balance sheet total (assets) | 448 259.00 | 497 476.98 | 570 092.47 | 633 756.41 | 616 209.75 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 128 765.00 | 4 842.11 | 4 842.11 | 4 842.11 | 4 842.11 |
| Shares repurchased | 103 055.83 | 54 600.00 | |||
| Other reserves | -20 000.00 | ||||
| Retained earnings | -22 809.00 | 123 922.94 | 158 813.67 | 84 305.35 | 68 383.07 |
| Profit of the financial year | 22 809.00 | 34 890.73 | 28 547.51 | 38 677.72 | 54 665.06 |
| Shareholders equity total | 128 765.00 | 163 655.77 | 192 203.29 | 230 881.00 | 162 490.23 |
| Provisions | 8 220.60 | 18 991.60 | 30 937.77 | 40 700.53 | |
| Non-current loans from credit institutions | 255 000.00 | 255 000.00 | 255 000.00 | 355 000.00 | |
| Non-current liabilities total | 255 000.00 | 255 000.00 | 255 000.00 | 355 000.00 | |
| Current loans from credit institutions | 15 000.00 | 40 079.64 | 59 990.69 | 5 869.02 | |
| Current trade creditors | 11 266.65 | 21 993.02 | 16 817.36 | 4 810.96 | |
| Current owed to group member | 723.70 | 606.84 | 386.76 | ||
| Short-term deferred tax liabilities | 5 638.89 | ||||
| Other non-interest bearing current liabilities | 7 331.71 | 7 771.41 | 5 759.26 | 7 786.84 | |
| Accruals and deferred income | 36 278.55 | 33 446.67 | 33 983.56 | 33 913.29 | |
| Current liabilities total | 70 600.61 | 103 897.59 | 116 937.64 | 58 018.99 | |
| Balance sheet total (liabilities) | 128 765.00 | 497 476.98 | 570 092.47 | 633 756.41 | 616 209.75 |
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.