F. SMED ApS — Credit Rating and Financial Key Figures
CVR number: 33373112
Ejstrupvej 4, 6900 Skjern
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 212.71 | 194.14 | 290.58 | 374.46 | 356.49 |
| Employee benefit expenses | - 154.77 | - 149.31 | - 185.08 | - 184.86 | - 184.76 |
| Total depreciation | -26.90 | -26.90 | -22.33 | -25.87 | -60.77 |
| EBIT | 31.04 | 17.93 | 83.18 | 163.73 | 110.96 |
| Other financial expenses | -0.20 | -1.52 | -0.43 | -0.41 | -1.09 |
| Pre-tax profit | 30.84 | 16.41 | 82.75 | 163.33 | 109.87 |
| Income taxes | -8.23 | -2.47 | -18.23 | -36.01 | -24.79 |
| Net earnings | 22.61 | 13.94 | 64.52 | 127.32 | 85.07 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 179.05 | 161.93 | 181.83 | 162.79 | 143.75 |
| Machinery and equipment | 19.55 | 9.78 | 197.94 | 202.59 | |
| Tangible assets total | 198.61 | 171.70 | 181.83 | 360.73 | 346.34 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 16.76 | 20.19 | 25.55 | 18.83 | 17.82 |
| Inventories total | 16.76 | 20.19 | 25.55 | 18.83 | 17.82 |
| Current trade debtors | 6.93 | 16.21 | 57.22 | 54.32 | 52.56 |
| Prepayments and accrued income | 19.61 | 14.56 | 11.14 | 16.51 | 17.31 |
| Current other receivables | 0.07 | ||||
| Current deferred tax assets | 0.35 | 2.15 | 1.45 | ||
| Short term receivables total | 26.89 | 33.00 | 69.81 | 70.83 | 69.88 |
| Cash and bank deposits | 1.61 | 58.10 | 107.51 | 6.08 | |
| Cash and cash equivalents | 1.61 | 58.10 | 107.51 | 6.08 | |
| Balance sheet total (assets) | 243.86 | 282.99 | 384.69 | 456.48 | 434.04 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 23.00 | 13.50 | 58.90 | 61.00 | 67.50 |
| Retained earnings | -22.56 | -13.45 | -58.41 | -54.89 | 4.93 |
| Profit of the financial year | 22.61 | 13.94 | 64.52 | 127.32 | 85.07 |
| Shareholders equity total | 103.05 | 93.99 | 145.02 | 213.43 | 237.50 |
| Provisions | 20.85 | 20.59 | |||
| Non-current deferred tax liabilities | 4.35 | 15.53 | 12.71 | 23.06 | |
| Non-current liabilities total | 4.35 | 15.53 | 12.71 | 23.06 | |
| Current loans from credit institutions | 11.20 | ||||
| Current trade creditors | 63.12 | 100.78 | 154.56 | 139.16 | 77.64 |
| Short-term deferred tax liabilities | 7.37 | 2.27 | 3.35 | 13.53 | 11.71 |
| Other non-interest bearing current liabilities | 70.32 | 81.61 | 66.24 | 56.79 | 52.35 |
| Current liabilities total | 140.81 | 184.65 | 224.15 | 209.49 | 152.89 |
| Balance sheet total (liabilities) | 243.86 | 282.99 | 384.69 | 456.48 | 434.04 |
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.