SAVENCIA FROMAGE & DAIRY NORDICS ApS — Credit Rating and Financial Key Figures
CVR number: 34725896
Christians Brygge 28, 1559 København V
guillaume.duval@savencia-fdnordics.com
tel: 88510020
www.we-love-cheese.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 172.16 | 12 213.44 | 6 603.38 | 8 899.94 | 10 636.74 |
| Employee benefit expenses | -5 659.90 | -5 449.99 | -5 102.95 | -5 032.06 | -5 379.81 |
| Total depreciation | -53.94 | -53.94 | -53.94 | -53.94 | -40.45 |
| EBIT | 6 458.31 | 6 709.51 | 1 446.49 | 3 813.93 | 5 216.48 |
| Other financial income | 972.15 | 723.89 | 883.72 | 1 625.04 | 800.24 |
| Other financial expenses | -1 308.20 | -1 790.80 | -1 556.98 | -1 373.30 | -1 278.76 |
| Pre-tax profit | 6 122.27 | 5 642.60 | 773.22 | 4 065.67 | 4 737.95 |
| Income taxes | -1 383.53 | -1 244.31 | - 176.45 | - 903.60 | -1 049.26 |
| Net earnings | 4 738.74 | 4 398.29 | 596.77 | 3 162.07 | 3 688.70 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 202.28 | 148.34 | 94.39 | 40.45 | |
| Intangible assets total | 202.28 | 148.34 | 94.39 | 40.45 | |
| Tangible assets total | |||||
| Investments total | 65.25 | 65.25 | 65.25 | 65.25 | 65.25 |
| Long term receivables total | |||||
| Finished products/goods | 700.22 | 818.02 | 1 082.70 | 1 141.08 | 192.29 |
| Inventories total | 700.22 | 818.02 | 1 082.70 | 1 141.08 | 192.29 |
| Current trade debtors | 11 638.31 | 16 613.47 | 15 795.08 | 17 466.11 | 15 759.34 |
| Current amounts owed by group member comp. | 4 105.59 | 1.77 | 1.77 | ||
| Prepayments and accrued income | 88.56 | 159.65 | 133.98 | 154.55 | 184.95 |
| Current other receivables | 1 811.65 | 1 791.93 | 1 528.62 | 2 076.94 | 868.00 |
| Current deferred tax assets | 447.68 | ||||
| Short term receivables total | 17 644.11 | 18 565.05 | 17 907.12 | 19 699.38 | 16 812.28 |
| Cash and bank deposits | 11 916.95 | 11 831.15 | 18 761.66 | 15 399.18 | 20 556.45 |
| Cash and cash equivalents | 11 916.95 | 11 831.15 | 18 761.66 | 15 399.18 | 20 556.45 |
| Balance sheet total (assets) | 30 528.81 | 31 427.81 | 37 911.13 | 36 345.34 | 37 626.27 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 3 700.00 | 3 700.00 | 3 700.00 | 3 700.00 | 3 700.00 |
| Shares repurchased | 4 700.00 | 3 000.00 | 2 814.81 | 3 000.00 | |
| Retained earnings | -4 379.41 | 359.33 | 1 757.62 | - 460.42 | - 298.34 |
| Profit of the financial year | 4 738.74 | 4 398.29 | 596.77 | 3 162.07 | 3 688.70 |
| Shareholders equity total | 8 759.33 | 8 457.62 | 9 054.39 | 9 216.47 | 10 090.35 |
| Provisions | 44.50 | 32.63 | 20.77 | 8.90 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 18.18 | 41.43 | 22.59 | 19.79 | |
| Current trade creditors | 4 931.05 | 4 286.50 | 4 226.44 | 3 511.39 | 1 341.65 |
| Current owed to group member | 11 654.13 | 13 844.07 | 20 817.10 | 19 761.94 | 20 037.75 |
| Short-term deferred tax liabilities | 1 163.03 | 705.25 | 287.46 | 586.16 | |
| Other non-interest bearing current liabilities | 3 958.58 | 4 060.30 | 3 769.83 | 3 539.39 | 5 570.36 |
| Current liabilities total | 21 724.98 | 22 937.55 | 28 835.97 | 27 119.97 | 27 535.92 |
| Balance sheet total (liabilities) | 30 528.81 | 31 427.81 | 37 911.13 | 36 345.34 | 37 626.27 |
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.