PEDER S. MADSENS SMEDIE OG BLIK ApS — Credit Rating and Financial Key Figures
CVR number: 33493819
Hovbro 4, 8881 Thorsø
tel: 86966338
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 562.19 | 741.43 | 974.72 | 625.51 | 830.13 |
| Employee benefit expenses | - 452.61 | - 704.09 | - 714.79 | - 674.62 | - 742.48 |
| Total depreciation | -19.00 | -10.00 | -19.21 | -15.88 | -15.88 |
| EBIT | 90.58 | 27.34 | 240.72 | -64.99 | 71.77 |
| Other financial income | 0.85 | 0.90 | 0.79 | 4.60 | |
| Other financial expenses | -19.66 | -14.94 | -18.57 | -26.79 | -16.73 |
| Pre-tax profit | 71.77 | 13.30 | 222.94 | -87.18 | 55.04 |
| Income taxes | -16.67 | -3.29 | -49.72 | 8.48 | |
| Net earnings | 55.09 | 10.01 | 173.22 | -78.70 | 55.04 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 26.67 | 16.67 | 43.51 | 27.63 | 11.75 |
| Tangible assets total | 26.67 | 16.67 | 43.51 | 27.63 | 11.75 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 307.13 | 237.50 | 271.84 | 294.50 | 295.08 |
| Inventories total | 307.13 | 237.50 | 271.84 | 294.50 | 295.08 |
| Current trade debtors | 47.23 | 32.91 | 191.30 | 13.14 | 186.56 |
| Current amounts owed by group member comp. | 22.44 | 23.34 | 44.57 | 75.82 | 120.19 |
| Prepayments and accrued income | 39.20 | 29.60 | 20.00 | ||
| Current other receivables | 12.86 | 5.43 | 5.50 | 5.50 | 5.00 |
| Current deferred tax assets | 41.80 | 38.50 | |||
| Short term receivables total | 124.34 | 139.38 | 270.97 | 114.45 | 311.75 |
| Cash and bank deposits | 17.94 | ||||
| Cash and cash equivalents | 17.94 | ||||
| Balance sheet total (assets) | 458.13 | 411.49 | 586.32 | 436.59 | 618.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 86.00 | 86.00 | 86.00 | 86.00 | 86.00 |
| Retained earnings | - 261.78 | - 206.68 | - 196.68 | -23.46 | - 102.15 |
| Profit of the financial year | 55.09 | 10.01 | 173.22 | -78.70 | 55.04 |
| Shareholders equity total | - 120.68 | - 110.68 | 62.54 | -16.15 | 38.89 |
| Provisions | 8.48 | ||||
| Non-current other liabilities | 41.50 | ||||
| Non-current liabilities total | 41.50 | ||||
| Current loans from credit institutions | 138.94 | 90.79 | 124.98 | 167.28 | |
| Current trade creditors | 65.32 | 40.09 | 91.35 | 10.00 | 32.79 |
| Current owed to participating | 149.52 | 157.70 | 163.70 | 174.80 | 150.03 |
| Short-term deferred tax liabilities | 2.73 | ||||
| Other non-interest bearing current liabilities | 183.54 | 324.38 | 166.72 | 142.97 | 229.60 |
| Current liabilities total | 537.32 | 522.16 | 515.29 | 452.74 | 579.70 |
| Balance sheet total (liabilities) | 458.13 | 411.49 | 586.32 | 436.59 | 618.59 |
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.