SBM Smed og Blik Ejendomme ApS — Credit Rating and Financial Key Figures
CVR number: 41683368
Sleipnersvej 8, 4100 Ringsted
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | 417.30 | |||
Costs of manufacturing | -27.40 | |||
Gross profit | 389.90 | 388.44 | 399.49 | 409.94 |
Costs of management | -12.31 | -29.88 | -35.03 | -28.12 |
Reduction in value of non-current assets | -15.45 | -18.81 | -15.47 | 466.03 |
EBIT | 362.14 | 339.74 | 349.00 | 847.85 |
Other financial income | 0.08 | |||
Other financial expenses | - 116.14 | -10.57 | -4.88 | -10.19 |
Pre-tax profit | 246.00 | 329.18 | 344.12 | 837.74 |
Income taxes | -54.10 | -72.68 | -75.70 | - 184.30 |
Net earnings | 191.90 | 256.49 | 268.42 | 653.44 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Buildings | 4 934.17 | 4 915.35 | 4 899.89 | 5 365.92 |
Tangible assets total | 4 934.17 | 4 915.35 | 4 899.89 | 5 365.92 |
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Short term receivables total | ||||
Cash and bank deposits | 55.26 | 155.14 | 290.73 | 411.78 |
Cash and cash equivalents | 55.26 | 155.14 | 290.73 | 411.78 |
Balance sheet total (assets) | 4 989.43 | 5 070.49 | 5 190.61 | 5 777.70 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 150.00 | 250.00 | 300.00 | |
Retained earnings | 3 545.34 | 3 487.24 | 3 443.73 | 3 712.15 |
Profit of the financial year | 191.90 | 256.49 | 268.42 | 653.44 |
Shareholders equity total | 4 012.24 | 4 118.73 | 4 137.15 | 4 490.59 |
Provisions | 317.81 | 360.68 | 404.29 | 553.83 |
Non-current other liabilities | 208.65 | 208.65 | 208.65 | 208.65 |
Non-current liabilities total | 208.65 | 208.65 | 208.65 | 208.65 |
Current owed to group member | 271.82 | 305.94 | 339.60 | 396.89 |
Short-term deferred tax liabilities | 10.49 | 29.81 | 32.10 | 34.76 |
Other non-interest bearing current liabilities | 168.41 | 46.68 | 68.83 | 92.98 |
Current liabilities total | 450.73 | 382.43 | 440.53 | 524.63 |
Balance sheet total (liabilities) | 4 989.43 | 5 070.49 | 5 190.61 | 5 777.70 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.