SMEDS EFTF. GULD & SØLV ApS
CVR number: 32785050
Dytmærsken 1 D, 8900 Randers C
info@guldsmed-smeds.dk
tel: 86427312
www.guldsmed-smeds.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 294.54 | 1 536.34 | 1 367.15 | 1 374.24 | 1 049.05 |
| Employee benefit expenses | -1 082.26 | -1 260.27 | -1 263.98 | -1 230.83 | -1 229.03 |
| EBIT | 212.28 | 276.07 | 103.17 | 143.41 | - 179.98 |
| Other financial income | 20.57 | 26.24 | 47.51 | 63.40 | 39.34 |
| Other financial expenses | -74.03 | -85.86 | -84.25 | -78.00 | - 103.41 |
| Pre-tax profit | 158.82 | 216.45 | 66.43 | 128.81 | - 244.05 |
| Income taxes | -35.34 | -47.99 | -15.60 | -28.48 | 52.76 |
| Net earnings | 123.48 | 168.46 | 50.83 | 100.33 | - 191.29 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Finished products/goods | 2 236.85 | 2 184.21 | 1 729.58 | 2 094.16 | 2 124.76 |
| Inventories total | 2 236.85 | 2 184.21 | 1 729.58 | 2 094.16 | 2 124.76 |
| Current trade debtors | 2.76 | 10.19 | 0.62 | 0.62 | 2.16 |
| Current amounts owed by group member comp. | 832.59 | 832.47 | 553.96 | ||
| Prepayments and accrued income | 16.98 | 10.36 | 20.13 | 8.39 | |
| Current other receivables | 70.62 | 308.19 | 13.41 | 11.28 | 12.61 |
| Current deferred tax assets | 4.24 | 3.60 | 3.11 | 3.23 | 55.50 |
| Short term receivables total | 77.63 | 338.96 | 860.09 | 867.73 | 632.61 |
| Cash and bank deposits | 13.38 | 18.54 | 13.87 | 7.65 | 29.34 |
| Cash and cash equivalents | 13.38 | 18.54 | 13.87 | 7.65 | 29.34 |
| Balance sheet total (assets) | 2 327.86 | 2 541.72 | 2 603.53 | 2 969.55 | 2 786.71 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 515.87 | 639.35 | 807.81 | 858.64 | 958.97 |
| Profit of the financial year | 123.48 | 168.46 | 50.83 | 100.33 | - 191.29 |
| Shareholders equity total | 719.35 | 887.81 | 938.64 | 1 038.97 | 847.67 |
| Provisions | -0.00 | ||||
| Non-current other liabilities | 72.67 | 118.46 | 122.61 | ||
| Non-current deferred tax liabilities | 33.54 | 41.81 | 7.58 | 28.12 | |
| Non-current liabilities total | 33.54 | 41.81 | 80.26 | 146.58 | 122.61 |
| Current loans from credit institutions | 1 061.93 | 1 006.08 | 946.87 | 1 183.98 | 1 333.77 |
| Current trade creditors | 67.97 | 120.66 | 139.91 | 191.13 | 177.08 |
| Current owed to group member | 42.90 | ||||
| Short-term deferred tax liabilities | 35.02 | 33.54 | 41.81 | 19.12 | |
| Other non-interest bearing current liabilities | 410.04 | 451.82 | 456.04 | 365.98 | 286.47 |
| Current liabilities total | 1 574.96 | 1 612.09 | 1 584.64 | 1 784.00 | 1 816.43 |
| Balance sheet total (liabilities) | 2 327.86 | 2 541.72 | 2 603.53 | 2 969.55 | 2 786.71 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.