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
HØJBJERG SMEDIE A/S STÅLKONSTRUKTIONER — Credit Rating and Financial Key Figures
CVR number: 16386200
Højbjerg Møllevej 36, 8840 Rødkærsbro
tel: 86658577
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 203.00 | 11 346.00 | 8 572.00 | 9 402.00 | 7 161.02 |
| Employee benefit expenses | -6 220.00 | -6 085.00 | -7 239.00 | -8 497.00 | -8 195.70 |
| Other operating expenses | -92.00 | ||||
| Total depreciation | - 378.00 | - 386.00 | - 412.00 | - 467.00 | - 499.14 |
| EBIT | 605.00 | 4 875.00 | 921.00 | 346.00 | -1 533.82 |
| Other financial income | 12.00 | 20.00 | 20.00 | 1.00 | -4.87 |
| Other financial expenses | - 345.00 | - 303.00 | - 298.00 | - 325.00 | - 338.94 |
| Pre-tax profit | 272.00 | 4 592.00 | 643.00 | 22.00 | -1 877.63 |
| Income taxes | -69.00 | -1 021.00 | - 144.00 | -9.00 | 400.21 |
| Net earnings | 203.00 | 3 571.00 | 499.00 | 13.00 | -1 477.42 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 437.00 | 5 353.00 | 5 631.00 | 5 894.00 | 5 627.36 |
| Machinery and equipment | 1 197.00 | 1 026.00 | 1 400.00 | 1 486.00 | 1 252.34 |
| Tangible assets total | 6 634.00 | 6 379.00 | 7 031.00 | 7 380.00 | 6 879.69 |
| Investments total | |||||
| Non-current loans receivable | 26.00 | 26.00 | 26.00 | 26.00 | 26.25 |
| Long term receivables total | 26.00 | 26.00 | 26.00 | 26.00 | 26.25 |
| Raw materials and consumables | 3 299.00 | 4 205.00 | 3 099.00 | 3 426.00 | 4 308.65 |
| Inventories total | 3 299.00 | 4 205.00 | 3 099.00 | 3 426.00 | 4 308.65 |
| Current trade debtors | 2 546.00 | 2 527.00 | 3 883.00 | 3 133.00 | 1 648.61 |
| Prepayments and accrued income | 17.00 | 35.00 | 22.00 | 40.00 | 34.04 |
| Current other receivables | 1 395.00 | 1 907.00 | 1 628.00 | 1 823.00 | 951.23 |
| Current deferred tax assets | 1 155.00 | 86.00 | 54.00 | 185.70 | |
| Short term receivables total | 5 113.00 | 4 555.00 | 5 533.00 | 5 050.00 | 2 819.58 |
| Cash and bank deposits | 1.00 | 2 780.00 | 343.00 | 5.00 | |
| Cash and cash equivalents | 1.00 | 2 780.00 | 343.00 | 5.00 | |
| Balance sheet total (assets) | 15 073.00 | 17 945.00 | 16 032.00 | 15 887.00 | 14 034.18 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 290.00 | 1 000.00 | 1 000.00 | ||
| Retained earnings | 728.00 | -70.00 | 2 242.00 | 2 741.00 | 2 753.03 |
| Profit of the financial year | 203.00 | 3 571.00 | 499.00 | 13.00 | -1 477.42 |
| Shareholders equity total | 1 721.00 | 5 001.00 | 4 241.00 | 3 254.00 | 1 775.61 |
| Provisions | 180.00 | 178.00 | 272.00 | 357.00 | 118.71 |
| Non-current loans from credit institutions | 1 089.00 | 733.00 | 372.00 | ||
| Non-current leasing loans | 171.00 | ||||
| Non-current owed to group member | 8 451.00 | 8 822.39 | |||
| Non-current liabilities total | 1 260.00 | 733.00 | 372.00 | 8 451.00 | 8 822.39 |
| Current loans from credit institutions | 972.00 | 523.00 | 360.00 | 370.00 | 95.30 |
| Current trade creditors | 3 105.00 | 3 161.00 | 3 589.00 | 2 686.00 | 1 796.10 |
| Current owed to group member | 6 846.00 | 6 994.00 | 5 187.00 | ||
| Other non-interest bearing current liabilities | 989.00 | 1 355.00 | 2 011.00 | 769.00 | 1 426.07 |
| Current liabilities total | 11 912.00 | 12 033.00 | 11 147.00 | 3 825.00 | 3 317.47 |
| Balance sheet total (liabilities) | 15 073.00 | 17 945.00 | 16 032.00 | 15 887.00 | 14 034.18 |
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.