Selskabet af 26. September 2022 A/S — Credit Rating and Financial Key Figures
CVR number: 37362190
Bodøvej 6, 8700 Horsens
Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 753.97 | 2 506.02 | 2 000.37 | -1 028.45 | 2 182.10 |
Costs of management | - 699.26 | - 766.41 | - 540.61 | - 560.13 | - 508.30 |
Costs of distribution | - 989.92 | - 917.09 | - 955.34 | -1 566.64 | - 589.97 |
EBIT | 64.79 | 822.52 | 504.42 | -3 155.23 | 1 083.83 |
Other financial income | 0.76 | 46.53 | 3.75 | 2 539.99 | 1.51 |
Other financial expenses | - 246.19 | - 300.91 | - 251.38 | - 190.02 | - 371.75 |
Pre-tax profit | - 180.65 | 568.14 | 256.78 | - 805.26 | 713.60 |
Income taxes | 30.12 | - 133.54 | -64.28 | 169.39 | - 167.95 |
Net earnings | - 150.53 | 434.60 | 192.50 | - 635.87 | 545.65 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Goodwill | 2 695.91 | 2 358.92 | 2 021.93 | 1 684.95 | 1 347.96 |
Intangible assets total | 2 695.91 | 2 358.92 | 2 021.93 | 1 684.95 | 1 347.96 |
Buildings | 51.29 | 45.75 | 76.16 | 569.83 | 364.92 |
Machinery and equipment | 1 304.65 | 1 138.76 | 1 099.37 | 330.23 | 563.24 |
Tangible assets total | 1 355.95 | 1 184.51 | 1 175.53 | 900.06 | 928.15 |
Investments total | 173.53 | 173.53 | 63.03 | 62.15 | 77.44 |
Long term receivables total | |||||
Raw materials and consumables | 1 356.42 | 1 064.62 | 1 053.58 | 1 072.32 | 1 432.03 |
Finished products/goods | 3 526.37 | 3 815.91 | 4 985.92 | 4 578.59 | 4 924.37 |
Advance payments | 29.33 | ||||
Inventories total | 4 882.79 | 4 880.53 | 6 068.83 | 5 650.91 | 6 356.40 |
Current trade debtors | 4 320.84 | 3 981.15 | 3 144.22 | 1 250.53 | 1 385.97 |
Current amounts owed by group member comp. | 12.56 | 44.41 | 54.79 | 15.15 | 22.29 |
Current other receivables | 291.05 | 4.00 | 42.13 | 139.17 | 18.78 |
Short term receivables total | 4 624.45 | 4 029.56 | 3 241.14 | 1 404.85 | 1 427.04 |
Cash and bank deposits | 6.69 | 1.71 | |||
Cash and cash equivalents | 6.69 | 1.71 | |||
Balance sheet total (assets) | 13 739.32 | 12 628.76 | 12 570.47 | 9 702.91 | 10 136.98 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | 2021 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 160.00 | 54.79 | |||
Retained earnings | 1 005.48 | 694.95 | 1 074.77 | 1 267.27 | 631.40 |
Profit of the financial year | - 150.53 | 434.60 | 192.50 | - 635.87 | 545.65 |
Shareholders equity total | 1 354.95 | 1 789.55 | 1 822.06 | 1 131.40 | 1 677.04 |
Provisions | 70.68 | 184.30 | 235.64 | 66.25 | 234.20 |
Non-current loans from credit institutions | 522.97 | 264.68 | 72.10 | 2 973.17 | 2 258.67 |
Non-current other liabilities | 3 737.29 | 3 378.07 | 3 009.98 | 415.63 | |
Non-current liabilities total | 4 260.26 | 3 642.75 | 3 082.07 | 3 388.80 | 2 258.67 |
Current loans from credit institutions | 3 816.73 | 4 187.05 | 4 215.32 | 1 944.15 | 2 010.53 |
Current trade creditors | 2 361.94 | 2 216.29 | 2 408.62 | 1 916.84 | 1 706.74 |
Other non-interest bearing current liabilities | 1 874.75 | 608.81 | 806.76 | 1 255.48 | 2 249.80 |
Current liabilities total | 8 053.43 | 7 012.16 | 7 430.70 | 5 116.47 | 5 967.07 |
Balance sheet total (liabilities) | 13 739.32 | 12 628.76 | 12 570.47 | 9 702.91 | 10 136.98 |
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.