SmartCore ApS — Credit Rating and Financial Key Figures
CVR number: 40037543
Helgesvej 46, 4160 Herlufmagle
info@ktbiler.dk
tel: 81943232
www.ktbiler.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 621.87 | ||||
| External services | - 254.95 | ||||
| Gross profit | 770.90 | 534.84 | 1 399.58 | 151.68 | 366.91 |
| Wages and salaries | - 321.75 | - 168.27 | |||
| Social security expenses | - 184.69 | ||||
| Employee benefit expenses | - 443.19 | - 616.44 | - 629.19 | ||
| Total depreciation | -2.75 | ||||
| EBIT | 327.71 | -81.61 | 767.65 | - 170.06 | 13.95 |
| Other financial income | 3.81 | 0.53 | 0.64 | 0.54 | 0.18 |
| Other financial expenses | -18.66 | -16.45 | -81.25 | -0.37 | -0.48 |
| Pre-tax profit | 312.86 | -97.52 | 687.05 | - 169.89 | 13.66 |
| Income taxes | 51.84 | 21.38 | - 151.39 | ||
| Net earnings | 364.71 | -76.14 | 535.66 | - 169.89 | 13.66 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 161.93 | ||||
| Machinery and equipment | 161.93 | ||||
| Other tangible assets | 161.93 | ||||
| Tangible assets total | 161.93 | 161.93 | 161.93 | ||
| Investments total | 8.13 | -0.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 141.00 | 215.00 | 215.00 | 215.00 | |
| Inventories total | 141.00 | 215.00 | 215.00 | 215.00 | |
| Current trade debtors | 369.89 | 87.19 | |||
| Prepayments and accrued income | 0.29 | 25.72 | |||
| Current other receivables | 18.61 | 40.54 | 56.07 | ||
| Current deferred tax assets | 51.84 | 73.22 | 6.09 | ||
| Short term receivables total | 440.35 | 114.05 | 168.98 | 6.09 | |
| Cash and bank deposits | 94.68 | 211.16 | 459.47 | 51.66 | 28.26 |
| Cash and cash equivalents | 94.68 | 211.16 | 459.47 | 51.66 | 28.26 |
| Balance sheet total (assets) | 543.16 | 466.21 | 1 005.38 | 428.59 | 411.28 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 549.11 | - 184.40 | - 260.54 | 203.12 | 33.22 |
| Profit of the financial year | 364.71 | -76.14 | 535.66 | - 169.89 | 13.66 |
| Shareholders equity total | - 134.40 | - 210.54 | 325.12 | 83.22 | 96.88 |
| Provisions | 0.00 | 0.00 | |||
| Non-current advances received | 217.26 | 177.26 | |||
| Non-current liabilities total | 217.26 | 177.26 | |||
| Current loans from credit institutions | 89.86 | ||||
| Current trade creditors | 15.66 | 160.40 | 15.50 | 15.50 | 19.33 |
| Current owed to participating | 653.81 | 376.46 | |||
| Short-term deferred tax liabilities | 78.17 | ||||
| Other non-interest bearing current liabilities | 8.09 | 50.03 | 586.60 | 112.61 | 117.81 |
| Current liabilities total | 677.56 | 676.75 | 680.26 | 128.11 | 137.14 |
| Balance sheet total (liabilities) | 543.16 | 466.21 | 1 005.38 | 428.59 | 411.28 |
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.