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
SMEDJERI´ET ApS — Credit Rating and Financial Key Figures
CVR number: 15102985
Finlandsgade 14 A, 4690 Haslev
mail@smedjeriet.dk
www.smedjeriet.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 139.11 | 2 230.62 | 2 775.65 | 2 332.82 | 2 504.34 |
| Employee benefit expenses | -1 263.98 | -1 500.63 | -1 603.25 | -1 813.67 | -1 832.70 |
| Total depreciation | -82.06 | -43.41 | -88.41 | -88.41 | -78.32 |
| EBIT | 793.07 | 686.58 | 1 083.99 | 430.75 | 593.32 |
| Other financial income | 0.90 | 1.39 | 1.49 | 15.73 | 3.21 |
| Other financial expenses | -34.12 | -45.10 | -37.46 | -24.01 | -27.48 |
| Pre-tax profit | 759.86 | 642.87 | 1 048.03 | 422.47 | 569.06 |
| Income taxes | - 177.62 | - 143.56 | - 239.88 | -91.43 | - 132.52 |
| Net earnings | 582.23 | 499.31 | 808.15 | 331.03 | 436.54 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 803.65 | 769.24 | 734.84 | 700.43 | 676.11 |
| Machinery and equipment | 179.52 | 261.00 | 207.00 | 153.00 | |
| Tangible assets total | 983.17 | 1 030.24 | 941.84 | 853.43 | 676.11 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2 317.81 | 2 474.94 | 3 118.65 | 2 925.93 | 3 237.18 |
| Inventories total | 2 317.81 | 2 474.94 | 3 118.65 | 2 925.93 | 3 237.18 |
| Current trade debtors | 492.86 | 633.67 | 774.34 | 880.50 | 977.57 |
| Prepayments and accrued income | 13.82 | 30.39 | 12.62 | 12.62 | 50.00 |
| Current other receivables | 183.02 | 7.24 | 3.92 | 8.94 | 1.70 |
| Current deferred tax assets | 34.25 | 47.96 | |||
| Short term receivables total | 689.70 | 705.54 | 790.88 | 902.06 | 1 077.23 |
| Cash and bank deposits | 640.49 | 688.62 | 1 087.49 | 947.20 | 938.61 |
| Cash and cash equivalents | 640.49 | 688.62 | 1 087.49 | 947.20 | 938.61 |
| Balance sheet total (assets) | 4 631.17 | 4 899.34 | 5 938.85 | 5 628.62 | 5 929.13 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 280.00 | 280.00 | 280.00 | 280.00 | 280.00 |
| Shares repurchased | 57.20 | 58.90 | 61.00 | 135.00 | 158.80 |
| Retained earnings | 1 492.92 | 2 016.26 | 2 454.57 | 3 127.72 | 3 299.95 |
| Profit of the financial year | 582.23 | 499.31 | 808.15 | 331.03 | 436.54 |
| Shareholders equity total | 2 412.36 | 2 854.47 | 3 603.72 | 3 873.75 | 4 175.29 |
| Provisions | 129.07 | 159.81 | 154.32 | 141.70 | 128.45 |
| Non-current loans from credit institutions | 545.75 | 515.63 | 387.13 | 259.51 | 118.76 |
| Non-current deferred tax liabilities | 176.29 | 97.07 | 237.72 | 27.04 | 106.72 |
| Non-current liabilities total | 722.05 | 612.70 | 624.84 | 286.55 | 225.48 |
| Current loans from credit institutions | 115.40 | 144.38 | 144.38 | 144.38 | 78.13 |
| Current trade creditors | 705.12 | 629.99 | 825.67 | 558.88 | 783.92 |
| Current owed to participating | 66.17 | 66.17 | 66.17 | 66.17 | 113.54 |
| Short-term deferred tax liabilities | 13.62 | 78.11 | 3.61 | ||
| Other non-interest bearing current liabilities | 467.41 | 431.83 | 441.64 | 553.60 | 424.33 |
| Current liabilities total | 1 367.70 | 1 272.37 | 1 555.97 | 1 326.63 | 1 399.92 |
| Balance sheet total (liabilities) | 4 631.17 | 4 899.34 | 5 938.85 | 5 628.62 | 5 929.13 |
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.