SMS TECH ApS
CVR number: 28984065
Sejrs Allé 30, 8240 Risskov
info@smstech.dk
tel: 50945250
www.smstech.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 181.88 | 149.87 | 152.58 | 154.92 | 118.62 |
| EBIT | 181.88 | 149.87 | 152.58 | 154.92 | 118.62 |
| Other financial expenses | -1.12 | -1.31 | -1.70 | -2.78 | -2.73 |
| Pre-tax profit | 180.76 | 148.55 | 150.88 | 152.14 | 115.89 |
| Income taxes | -40.13 | -33.35 | -33.39 | -33.63 | -26.30 |
| Net earnings | 140.63 | 115.20 | 117.49 | 118.51 | 89.59 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 38.11 | 42.89 | 36.62 | 45.25 | 46.06 |
| Short term receivables total | 38.11 | 42.89 | 36.62 | 45.25 | 46.06 |
| Cash and bank deposits | 270.03 | 235.35 | 265.79 | 250.97 | 203.52 |
| Cash and cash equivalents | 270.03 | 235.35 | 265.79 | 250.97 | 203.52 |
| Balance sheet total (assets) | 308.14 | 278.24 | 302.41 | 296.23 | 249.58 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 140.60 | 115.20 | 117.40 | 118.50 | 89.00 |
| Retained earnings | - 139.46 | - 114.04 | - 116.23 | - 117.24 | -87.73 |
| Profit of the financial year | 140.63 | 115.20 | 117.49 | 118.51 | 89.59 |
| Shareholders equity total | 266.76 | 241.37 | 243.66 | 244.77 | 215.86 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 14.14 | 5.36 | 7.40 | 11.63 | 10.31 |
| Other non-interest bearing current liabilities | 27.23 | 31.52 | 51.36 | 39.83 | 23.40 |
| Current liabilities total | 41.37 | 36.88 | 58.76 | 51.46 | 33.72 |
| Balance sheet total (liabilities) | 308.14 | 278.24 | 302.41 | 296.23 | 249.58 |
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.