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
Schjøtt og Davidsen A/S — Credit Rating and Financial Key Figures
CVR number: 37341797
Avedøreholmen 46, 2650 Hvidovre
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 707.01 | 16 341.54 | 37 982.94 | 61 771.83 | 90 683.74 |
| Employee benefit expenses | -12 724.97 | -12 707.34 | -25 920.01 | -48 952.38 | -77 316.43 |
| Total depreciation | - 135.45 | -77.45 | - 634.47 | - 715.48 | |
| EBIT | 1 846.58 | 3 556.75 | 11 428.46 | 12 103.97 | 13 367.31 |
| Other financial income | 0.10 | -0.01 | |||
| Other financial expenses | -55.02 | -40.53 | -36.43 | - 316.45 | - 252.60 |
| Income from other inv. held as non-curr. assets | 78.39 | ||||
| Pre-tax profit | 1 791.57 | 3 516.21 | 11 392.13 | 11 865.91 | 13 114.70 |
| Income taxes | - 710.11 | - 447.55 | -2 352.97 | -2 560.14 | -3 401.42 |
| Net earnings | 1 081.46 | 3 068.67 | 9 039.17 | 9 305.77 | 9 713.28 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 27.44 | 1 388.73 | 5 216.87 | 5 495.20 | 391.05 |
| Tangible assets total | 27.44 | 1 388.73 | 5 216.87 | 5 495.20 | 391.05 |
| Investments total | |||||
| Non-current other receivables | 52.02 | 52.02 | 67.22 | 67.22 | 45.67 |
| Long term receivables total | 52.02 | 52.02 | 67.22 | 67.22 | 45.67 |
| Inventories total | |||||
| Current trade debtors | 7 808.69 | 14 466.08 | 22 590.19 | 29 473.68 | 43 331.94 |
| Current amounts owed by group member comp. | 1 210.85 | ||||
| Current owed by particip. interest comp. | 2 663.75 | ||||
| Prepayments and accrued income | 31.18 | 12.64 | 113.85 | 73.82 | |
| Current other receivables | 525.26 | 55.05 | 3.88 | 2 178.58 | |
| Short term receivables total | 8 333.95 | 14 552.31 | 23 813.68 | 32 255.17 | 45 584.34 |
| Cash and bank deposits | 1 264.30 | 2 898.10 | 10 285.36 | 19 412.76 | 13 945.98 |
| Cash and cash equivalents | 1 264.30 | 2 898.10 | 10 285.36 | 19 412.76 | 13 945.98 |
| Balance sheet total (assets) | 9 677.71 | 18 891.16 | 39 383.14 | 57 230.36 | 59 967.04 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 20 000.00 | 10 000.00 | |||
| Retained earnings | 3 880.23 | 4 612.69 | 7 681.36 | -3 279.48 | -3 973.70 |
| Profit of the financial year | 1 081.46 | 3 068.67 | 9 039.17 | 9 305.77 | 9 713.28 |
| Shareholders equity total | 5 012.69 | 8 081.36 | 17 120.53 | 26 426.30 | 16 139.58 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 661.91 | 497.35 | 188.35 | ||
| Current trade creditors | 3 118.02 | 8 785.84 | 15 738.73 | 23 820.36 | 32 246.31 |
| Current owed to participating | 5 959.90 | ||||
| Other non-interest bearing current liabilities | 1 547.00 | 2 023.96 | 5 861.97 | 6 486.35 | 5 432.90 |
| Current liabilities total | 4 665.02 | 10 809.80 | 22 262.61 | 30 804.06 | 43 827.46 |
| Balance sheet total (liabilities) | 9 677.71 | 18 891.16 | 39 383.14 | 57 230.36 | 59 967.04 |
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.