Smeds Ejendomsaktieselskab — Credit Rating and Financial Key Figures
CVR number: 38257277
Amagertorv 11, 1160 København K
tel: 33150102
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 503.84 | 1 968.43 | 2 359.16 | 2 449.38 | 2 544.28 |
External services | - 238.75 | - 293.37 | - 311.31 | - 253.43 | - 262.69 |
Rents | - 591.43 | -1 208.46 | - 862.03 | - 923.71 | -1 022.60 |
Gross profit | 673.65 | 466.60 | 1 185.82 | 1 272.23 | 1 258.99 |
Other operating expenses | - 167.95 | ||||
Total depreciation | - 821.40 | - 848.49 | - 877.02 | - 877.02 | - 878.82 |
EBIT | - 315.69 | - 381.90 | 308.80 | 395.22 | 380.17 |
Other financial income | 428.39 | 18.73 | 0.40 | 12.18 | |
Other financial expenses | - 477.22 | - 334.69 | - 340.23 | - 308.86 | - 318.41 |
Pre-tax profit | - 364.52 | - 697.86 | -31.02 | 86.36 | 73.94 |
Income taxes | - 117.38 | 1.90 | - 157.12 | 4.72 | 4.72 |
Net earnings | - 481.90 | - 695.95 | - 188.15 | 91.08 | 78.66 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 59 131.22 | 60 131.76 | 59 254.74 | 58 377.72 | 57 534.94 |
Tangible assets total | 59 131.22 | 60 131.76 | 59 254.74 | 58 377.72 | 57 534.94 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 10.98 | ||||
Prepayments and accrued income | 5.50 | 6.33 | 6.51 | 7.64 | 8.06 |
Current other receivables | 0.80 | 11.88 | 13.14 | 10.30 | |
Current deferred tax assets | 258.73 | 167.44 | 10.31 | 15.03 | 19.75 |
Short term receivables total | 264.22 | 185.54 | 28.70 | 35.81 | 38.11 |
Other current investments | 640.64 | ||||
Cash and bank deposits | 468.00 | 697.85 | 1 436.30 | 1 078.85 | 2 029.54 |
Cash and cash equivalents | 1 108.64 | 697.85 | 1 436.30 | 1 078.85 | 2 029.54 |
Balance sheet total (assets) | 60 504.08 | 61 015.15 | 60 719.74 | 59 492.39 | 59 602.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 118.97 | 859.84 | 875.09 | ||
Retained earnings | 42 392.78 | 41 910.88 | 41 095.95 | 40 047.97 | 39 263.96 |
Profit of the financial year | - 481.90 | - 695.95 | - 188.15 | 91.08 | 78.66 |
Shareholders equity total | 42 410.88 | 41 714.93 | 41 526.78 | 41 498.89 | 40 717.71 |
Non-current loans from credit institutions | 15 089.96 | 15 111.40 | 15 132.84 | 15 154.28 | 15 175.72 |
Non-current liabilities total | 15 089.96 | 15 111.40 | 15 132.84 | 15 154.28 | 15 175.72 |
Advances received | 747.45 | 971.62 | 987.44 | 1 023.51 | 1 062.78 |
Current trade creditors | 1 595.76 | 103.20 | 77.88 | 70.72 | 88.51 |
Current owed to group member | 2 400.00 | 2 285.86 | 1 020.22 | 1 789.97 | |
Other non-interest bearing current liabilities | 660.03 | 674.30 | 708.94 | 724.77 | 767.90 |
Accruals and deferred income | 39.70 | ||||
Current liabilities total | 3 003.24 | 4 188.82 | 4 060.12 | 2 839.22 | 3 709.17 |
Balance sheet total (liabilities) | 60 504.08 | 61 015.15 | 60 719.74 | 59 492.39 | 59 602.59 |
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.