Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
SPRATTENBORG SMEDIE ApS — Credit Rating and Financial Key Figures
CVR number: 87577015
Sprattenborgvej 13, Andebølle 5492 Vissenbjerg
vvs@sprattenborg.dk
tel: 64831679
www.sprattenborg.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 167.65 | 5 083.97 | 5 012.30 | 4 495.98 | 4 986.18 |
| Employee benefit expenses | -3 511.73 | -3 991.41 | -3 731.88 | -3 413.58 | -4 124.15 |
| Total depreciation | -28.75 | -75.00 | -75.00 | -75.00 | -96.58 |
| EBIT | - 372.83 | 1 017.56 | 1 205.42 | 1 007.40 | 765.44 |
| Other financial income | 12.68 | 1.31 | 9.92 | 13.76 | 86.55 |
| Other financial expenses | -72.31 | -65.61 | -62.97 | -67.09 | -56.35 |
| Pre-tax profit | - 432.47 | 953.26 | 1 152.37 | 954.07 | 795.64 |
| Income taxes | 63.39 | - 300.98 | - 247.07 | - 232.49 | 23.93 |
| Net earnings | - 369.08 | 652.28 | 905.29 | 721.59 | 819.56 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 201.25 | 451.25 | 376.25 | 301.25 | 389.67 |
| Tangible assets total | 201.25 | 451.25 | 376.25 | 301.25 | 389.67 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 3 824.32 | 3 000.00 | 2 827.14 | 2 824.66 | 2 743.15 |
| Inventories total | 3 824.32 | 3 000.00 | 2 827.14 | 2 824.66 | 2 743.15 |
| Current trade debtors | 1 357.82 | 2 103.48 | 3 036.44 | 3 106.15 | 4 453.72 |
| Prepayments and accrued income | 68.42 | 66.73 | 75.42 | 60.75 | 106.99 |
| Current other receivables | 1 794.34 | 1 664.42 | 807.61 | 467.05 | 454.58 |
| Current deferred tax assets | 90.95 | 36.00 | |||
| Short term receivables total | 3 311.54 | 3 834.63 | 3 919.47 | 3 633.95 | 5 051.29 |
| Other current investments | 12.00 | 12.40 | 22.00 | 23.00 | 23.00 |
| Cash and bank deposits | 588.60 | 1 978.02 | 2 777.61 | 3 517.15 | 3 092.35 |
| Cash and cash equivalents | 600.60 | 1 990.42 | 2 799.61 | 3 540.15 | 3 115.35 |
| Balance sheet total (assets) | 7 937.71 | 9 276.30 | 9 922.47 | 10 300.02 | 11 299.45 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 67.50 | ||||
| Retained earnings | 3 788.58 | 3 419.50 | 4 071.78 | 4 977.08 | 5 631.16 |
| Profit of the financial year | - 369.08 | 652.28 | 905.29 | 721.59 | 819.56 |
| Shareholders equity total | 3 619.50 | 4 271.78 | 5 177.08 | 5 898.66 | 6 718.22 |
| Provisions | 8.64 | 22.73 | 25.97 | ||
| Non-current owed to group member | 1 453.27 | 1 334.13 | 1 401.66 | 1 474.97 | 1 552.46 |
| Non-current liabilities total | 1 453.27 | 1 334.13 | 1 401.66 | 1 474.97 | 1 552.46 |
| Advances received | 488.06 | 858.90 | 495.35 | 157.41 | 343.74 |
| Current trade creditors | 849.46 | 875.26 | 678.09 | 823.90 | 883.10 |
| Short-term deferred tax liabilities | 105.54 | 201.39 | 232.80 | 199.22 | 1.74 |
| Other non-interest bearing current liabilities | 1 421.89 | 1 726.19 | 1 914.77 | 1 719.88 | 1 800.18 |
| Current liabilities total | 2 864.95 | 3 661.74 | 3 321.01 | 2 900.41 | 3 028.76 |
| Balance sheet total (liabilities) | 7 937.71 | 9 276.30 | 9 922.47 | 10 300.02 | 11 299.45 |
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.