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
SMG NORDEN A/S — Credit Rating and Financial Key Figures
CVR number: 27381774
Stålværksvej 7 E, 6800 Varde
JT@smgnorden.dk
tel: 87100041
www.smgnorden.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 095.36 | 3 133.26 | 3 579.71 | 3 861.43 | 3 802.00 |
| Employee benefit expenses | -1 621.85 | -1 647.34 | -1 745.12 | -2 217.12 | -2 300.49 |
| Total depreciation | -11.58 | -11.58 | -11.58 | -28.66 | -23.97 |
| EBIT | 1 461.93 | 1 474.34 | 1 823.01 | 1 615.64 | 1 477.54 |
| Other financial income | 1.41 | 9.29 | |||
| Other financial expenses | -45.13 | -48.89 | -49.32 | -59.37 | -52.66 |
| Pre-tax profit | 1 416.80 | 1 425.45 | 1 773.69 | 1 557.68 | 1 434.17 |
| Income taxes | - 317.39 | - 316.62 | - 402.35 | - 349.54 | - 321.30 |
| Net earnings | 1 099.41 | 1 108.83 | 1 371.34 | 1 208.15 | 1 112.87 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 38.60 | 27.02 | 15.44 | 57.85 | 33.89 |
| Tangible assets total | 38.60 | 27.02 | 15.44 | 57.85 | 33.89 |
| Investments total | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 3 173.21 | 3 806.61 | 3 158.36 | 4 307.76 | 4 555.41 |
| Inventories total | 3 173.21 | 3 806.61 | 3 158.36 | 4 307.76 | 4 555.41 |
| Current trade debtors | 392.75 | 452.04 | 570.11 | 170.03 | 395.40 |
| Current amounts owed by group member comp. | 16.25 | 258.67 | 188.61 | ||
| Prepayments and accrued income | 98.00 | 496.82 | |||
| Current other receivables | 36.00 | 0.00 | 0.04 | ||
| Current deferred tax assets | 1.07 | 1.22 | 1.98 | 3.03 | 4.37 |
| Short term receivables total | 491.82 | 950.08 | 624.34 | 431.73 | 588.42 |
| Cash and bank deposits | 88.95 | 81.81 | |||
| Cash and cash equivalents | 88.95 | 81.81 | |||
| Balance sheet total (assets) | 3 798.57 | 4 789.70 | 3 885.95 | 4 803.35 | 5 183.72 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 099.41 | 1 108.83 | 1 371.34 | 1 200.00 | 1 100.00 |
| Retained earnings | - 455.07 | - 464.49 | - 726.99 | - 555.66 | - 447.51 |
| Profit of the financial year | 1 099.41 | 1 108.83 | 1 371.34 | 1 208.15 | 1 112.87 |
| Shareholders equity total | 2 243.75 | 2 253.18 | 2 515.68 | 2 352.49 | 2 265.36 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 115.21 | 106.49 | 1 402.93 | ||
| Current trade creditors | 600.26 | 1 525.32 | 664.19 | 1 371.22 | 570.08 |
| Current owed to group member | 170.29 | 344.19 | |||
| Short-term deferred tax liabilities | 316.76 | 1.78 | 73.11 | 350.59 | 322.63 |
| Other non-interest bearing current liabilities | 467.52 | 550.03 | 632.98 | 622.55 | 622.71 |
| Current liabilities total | 1 554.82 | 2 536.53 | 1 370.27 | 2 450.86 | 2 918.36 |
| Balance sheet total (liabilities) | 3 798.57 | 4 789.70 | 3 885.95 | 4 803.35 | 5 183.72 |
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.