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
RØDEKRO SMEDIE A/S — Credit Rating and Financial Key Figures
CVR number: 21271446
Trondhjemsvej 28, 6230 Rødekro
tel: 74662486
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 764.45 | 11 617.06 | 12 840.71 | 14 244.96 | 13 612.16 |
| Employee benefit expenses | -7 667.56 | -8 910.63 | -9 292.29 | -9 757.12 | -10 879.86 |
| Other operating expenses | -0.82 | ||||
| Total depreciation | - 630.00 | - 625.08 | - 616.18 | - 616.42 | - 383.49 |
| EBIT | 466.89 | 2 081.34 | 2 932.24 | 3 871.42 | 2 347.99 |
| Other financial income | 6.59 | 4.07 | |||
| Other financial expenses | - 225.22 | - 242.96 | - 168.68 | - 153.34 | - 330.44 |
| Pre-tax profit | 241.67 | 1 838.37 | 2 763.56 | 3 724.68 | 2 021.61 |
| Income taxes | -41.90 | - 414.77 | - 611.55 | - 824.53 | - 474.27 |
| Net earnings | 199.77 | 1 423.60 | 2 152.00 | 2 900.15 | 1 547.33 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 226.03 | 3 979.91 | 3 733.78 | 3 487.66 | |
| Buildings | 122.02 | 80.98 | 290.20 | 256.68 | 226.13 |
| Machinery and equipment | 975.39 | 682.73 | 345.95 | 9.17 | 1 194.30 |
| Tangible assets total | 5 323.45 | 4 743.61 | 4 369.93 | 3 753.51 | 1 420.42 |
| Investments total | |||||
| Non-current loans receivable | 31.25 | 31.25 | 31.25 | 31.25 | |
| Long term receivables total | 31.25 | 31.25 | 31.25 | 31.25 | |
| Raw materials and consumables | 769.31 | 844.88 | 817.77 | 560.08 | 458.62 |
| Inventories total | 769.31 | 844.88 | 817.77 | 560.08 | 458.62 |
| Current trade debtors | 4 430.63 | 5 736.25 | 6 897.34 | 7 868.50 | 3 048.97 |
| Current amounts owed by group member comp. | 162.17 | ||||
| Prepayments and accrued income | 412.02 | 180.00 | 180.00 | 31.99 | 180.00 |
| Current other receivables | 1 313.42 | 3 737.85 | 2 033.59 | 2 218.93 | 1 882.35 |
| Short term receivables total | 6 156.07 | 9 816.26 | 9 110.92 | 10 119.42 | 5 111.32 |
| Cash and bank deposits | 879.62 | 1 270.67 | 2 592.81 | 526.38 | 1 846.82 |
| Cash and cash equivalents | 879.62 | 1 270.67 | 2 592.81 | 526.38 | 1 846.82 |
| Balance sheet total (assets) | 13 159.70 | 16 706.68 | 16 922.68 | 14 990.65 | 8 837.18 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 3 000.00 | 2 900.00 | 4 500.00 | |
| Other reserves | -3 500.00 | ||||
| Retained earnings | 4 765.91 | 3 965.68 | 2 389.28 | 1 641.29 | 41.44 |
| Profit of the financial year | 199.77 | 1 423.60 | 2 152.00 | 2 900.15 | 1 547.33 |
| Shareholders equity total | 5 465.68 | 6 889.28 | 8 041.28 | 7 941.44 | 3 088.77 |
| Provisions | 397.40 | 721.40 | 675.00 | 770.05 | 278.72 |
| Non-current loans from credit institutions | 1 632.33 | 1 330.99 | 1 022.48 | 706.60 | |
| Non-current leasing loans | 754.77 | 557.92 | 616.62 | ||
| Non-current other liabilities | 647.10 | ||||
| Non-current deferred tax liabilities | 660.69 | 683.81 | 705.05 | 731.13 | |
| Non-current liabilities total | 3 034.20 | 2 549.60 | 1 706.29 | 1 411.65 | 1 347.76 |
| Current loans from credit institutions | 505.67 | 514.40 | 886.83 | 585.89 | 142.76 |
| Current trade creditors | 1 371.34 | 3 798.92 | 2 842.97 | 1 987.25 | 692.33 |
| Current owed to group member | 613.56 | 656.25 | 720.79 | 1 273.47 | |
| Short-term deferred tax liabilities | 965.60 | ||||
| Other non-interest bearing current liabilities | 1 771.85 | 1 576.83 | 2 049.52 | 1 020.90 | 2 321.23 |
| Current liabilities total | 4 262.41 | 6 546.40 | 6 500.10 | 4 867.51 | 4 121.93 |
| Balance sheet total (liabilities) | 13 159.70 | 16 706.68 | 16 922.68 | 14 990.65 | 8 837.18 |
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.