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
SIMONSEN & WEEL A/S — Credit Rating and Financial Key Figures
CVR number: 13093032
Vejleåvej 66, 2635 Ishøj
sw@sw.dk
tel: 70255620
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 61 912.00 | 27 911.00 | 31 543.87 | 44 421.70 | 48 546.90 |
| Employee benefit expenses | -16 851.84 | -27 224.75 | -35 942.44 | -34 993.35 | |
| Other operating expenses | -8.47 | -3 358.61 | - 976.46 | ||
| Total depreciation | - 552.19 | - 537.71 | -3 647.57 | -3 863.85 | |
| EBIT | 44 508.00 | 4 264.00 | 3 772.94 | 1 473.07 | 8 713.23 |
| Other financial income | 51.50 | 259.88 | 11.57 | 49.60 | |
| Other financial expenses | - 135.06 | - 745.56 | -10 684.22 | - 623.47 | |
| Net income from associates (fin.) | 2 901.69 | 4 667.76 | |||
| Pre-tax profit | 44 424.55 | 2 470.00 | 3 287.26 | -4 531.82 | 8 139.36 |
| Income taxes | -9 779.55 | - 697.98 | - 275.56 | -2 047.29 | |
| Net earnings | 34 645.00 | 2 470.00 | 2 589.28 | -4 807.38 | 6 092.07 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 149.22 | 376.37 | 15 063.96 | 13 490.39 | |
| Goodwill | 9 113.35 | 8 071.83 | |||
| Intangible assets total | 149.22 | 376.37 | 24 177.32 | 21 562.21 | |
| Buildings | 13.38 | ||||
| Machinery and equipment | 1 658.81 | 2 068.17 | 3 211.44 | 3 532.13 | |
| Tangible assets total | 1 658.81 | 2 068.17 | 3 224.81 | 3 532.13 | |
| Holdings in group member companies | 8 758.16 | 30 725.86 | 3 099.07 | 3 099.07 | |
| Investments total | 3 386.87 | 37 469.00 | 31 376.86 | 3 750.07 | 3 750.07 |
| Non-curr. owed by group member comp. | 50 000.00 | 187.32 | |||
| Long term receivables total | 50 000.00 | 187.32 | |||
| Finished products/goods | 14 583.55 | 17 147.89 | 24 811.78 | 18 842.09 | |
| Inventories total | 14 583.55 | 17 147.89 | 24 811.78 | 18 842.09 | |
| Current trade debtors | 12 976.07 | 15 607.21 | 19 092.42 | 24 059.60 | |
| Current amounts owed by group member comp. | 0.28 | 463.61 | 2 008.27 | 2 658.59 | |
| Prepayments and accrued income | 657.95 | 478.04 | 1 825.44 | 2 457.50 | |
| Current other receivables | 36.98 | 5.00 | 326.29 | 164.58 | |
| Current deferred tax assets | 220.28 | 11.79 | 856.40 | ||
| Short term receivables total | 13 891.55 | 16 565.65 | 24 108.82 | 29 340.27 | |
| Cash and bank deposits | 5 068.52 | 7 985.86 | 5 226.52 | ||
| Cash and cash equivalents | 5 068.52 | 7 985.86 | 5 226.52 | ||
| Balance sheet total (assets) | 83 670.00 | 37 469.00 | 72 790.79 | 88 058.66 | 82 253.30 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 5 006.00 | 1 000.00 | 1 001.00 | 1 001.00 |
| Shares repurchased | 45 000.00 | ||||
| Other reserves | -4 995.41 | 40 698.47 | |||
| Retained earnings | -28 113.59 | -2 470.00 | 4 006.28 | 50 860.03 | 46 052.65 |
| Profit of the financial year | 34 645.00 | 2 470.00 | 2 589.28 | -4 807.38 | 6 092.07 |
| Shareholders equity total | 47 536.00 | 5 006.00 | 48 294.03 | 47 053.65 | 53 145.72 |
| Provisions | 220.28 | -40 698.47 | 3 334.59 | 2 958.40 | |
| Non-current owed to group member | 31 667.76 | ||||
| Non-current deferred tax liabilities | 5 196.30 | 2 658.89 | 807.03 | 1 779.29 | |
| Non-current liabilities total | 5 196.30 | 34 326.65 | 807.03 | 1 779.29 | |
| Current loans from credit institutions | 1 280.65 | ||||
| Current trade creditors | 8 259.37 | 14 015.36 | 16 894.32 | 12 524.35 | |
| Current owed to group member | 3 758.49 | 10 426.43 | 11 415.85 | 3 187.97 | |
| Short-term deferred tax liabilities | 11 391.65 | ||||
| Other non-interest bearing current liabilities | 6 246.77 | 6 426.79 | 8 553.22 | 8 657.56 | |
| Current liabilities total | 30 936.93 | 30 868.59 | 36 863.39 | 24 369.88 | |
| Balance sheet total (liabilities) | 83 889.51 | 5 006.00 | 72 790.79 | 88 058.66 | 82 253.30 |
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.