TSP Smith Holding ApS — Credit Rating and Financial Key Figures
CVR number: 40211373
Nymarken 24, Ullits 9640 Farsø
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -69.06 | -24.69 | -29.25 | -25.00 | -90.26 |
| Gross profit | -69.06 | -24.69 | -29.25 | -25.00 | -90.26 |
| Employee benefit expenses | -50.00 | -50.00 | -63.59 | -75.00 | |
| EBIT | - 119.06 | -74.69 | -92.84 | -25.00 | - 165.26 |
| Other financial income | 100.45 | 308.79 | 248.74 | 230.00 | 395.16 |
| Other financial expenses | -2.67 | -4.81 | -5.13 | -30.00 | -1.91 |
| Net income from associates (fin.) | 2 011.45 | 1 039.54 | 896.84 | 2 334.00 | 1 873.68 |
| Pre-tax profit | 1 990.17 | 1 268.83 | 1 047.63 | 2 509.00 | 2 101.67 |
| Income taxes | -5.57 | -52.91 | -33.29 | -38.00 | -63.14 |
| Net earnings | 1 984.61 | 1 215.92 | 1 014.34 | 2 471.00 | 2 038.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 32.00 | 1 000.89 | 1 894.22 | 3 723.00 | 4 195.61 |
| Participating interests | 16.62 | 22.59 | 90.79 | 150.00 | 377.83 |
| Investments total | 48.62 | 1 023.49 | 1 985.00 | 3 873.00 | 4 573.44 |
| Non-curr. owed by group member comp. | 6 441.80 | 5 774.17 | 5 569.42 | 5 763.00 | 5 959.11 |
| Non-current loans receivable | 0.00 | 0.00 | |||
| Long term receivables total | 6 441.80 | 5 774.17 | 5 569.42 | 5 763.00 | 5 959.11 |
| Inventories total | |||||
| Current owed by particip. interest comp. | 5.06 | 245.06 | 245.06 | 5.00 | |
| Current deferred tax assets | 0.06 | 0.80 | |||
| Short term receivables total | 5.06 | 245.06 | 245.12 | 5.00 | 0.80 |
| Other current investments | 22.19 | 105.64 | 215.00 | ||
| Cash and bank deposits | 580.02 | 100.70 | 488.12 | 832.00 | 1 695.23 |
| Cash and cash equivalents | 602.21 | 206.34 | 488.12 | 1 047.00 | 1 695.23 |
| Balance sheet total (assets) | 7 097.69 | 7 249.06 | 8 287.66 | 10 688.00 | 12 228.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | 56.50 | 57.20 | 500.00 | 1 750.00 |
| Other reserves | 973.20 | 1 945.01 | 3 834.00 | 4 533.44 | |
| Retained earnings | 4 695.79 | 4 886.02 | 5 137.62 | 3 743.00 | 3 743.91 |
| Profit of the financial year | 1 984.61 | 1 215.92 | 1 014.34 | 2 471.00 | 2 038.53 |
| Shareholders equity total | 7 030.40 | 7 181.65 | 8 204.16 | 10 598.00 | 12 115.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 57.00 | 4.50 | 4.50 | 5.00 | 4.50 |
| Current owed to participating | 41.64 | ||||
| Short-term deferred tax liabilities | 5.83 | 58.45 | 33.29 | 38.00 | 63.14 |
| Other non-interest bearing current liabilities | 4.47 | 4.47 | 4.07 | 47.00 | 45.06 |
| Current liabilities total | 67.29 | 67.42 | 83.50 | 90.00 | 112.70 |
| Balance sheet total (liabilities) | 7 097.69 | 7 249.06 | 8 287.66 | 10 688.00 | 12 228.59 |
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.