SmilBringer ApS — Credit Rating and Financial Key Figures
CVR number: 41455756
Kettrup Alle 11, 9200 Aalborg SV
tel: 27578210
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | 87.18 | |||
Costs of manufacturing | -0.81 | |||
External services | -1.95 | |||
Gross profit | 84.42 | 142.43 | 95.67 | 89.95 |
Social security expenses | -1.26 | |||
Employee benefit expenses | -3.60 | |||
Other operating expenses | -19.58 | |||
Total depreciation | -13.66 | -1.34 | ||
EBIT | 63.58 | 142.43 | 82.01 | 85.01 |
Other financial expenses | -1.19 | -2.34 | -0.01 | |
Pre-tax profit | 63.58 | 141.24 | 79.67 | 85.00 |
Income taxes | -14.57 | -35.68 | -21.25 | -19.58 |
Net earnings | 49.02 | 105.56 | 58.41 | 65.42 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Machinery and equipment | 31.34 | |||
Tangible assets total | 31.34 | |||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 3.67 | 5.58 | 6.89 | 89.27 |
Short term receivables total | 3.67 | 5.58 | 6.89 | 89.27 |
Cash and bank deposits | 115.79 | 228.86 | 257.93 | 258.59 |
Cash and cash equivalents | 115.79 | 228.86 | 257.93 | 258.59 |
Balance sheet total (assets) | 119.46 | 234.44 | 296.16 | 347.85 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | -10.82 | |||
Other reserves | 10.82 | 38.19 | 202.17 | |
Retained earnings | 143.76 | |||
Profit of the financial year | 49.02 | 105.56 | 58.41 | 65.42 |
Shareholders equity total | 89.02 | 183.76 | 242.17 | 307.59 |
Non-current liabilities total | ||||
Current trade creditors | 26.98 | |||
Current owed to participating | 4.63 | 0.23 | 1.12 | |
Short-term deferred tax liabilities | 14.57 | 35.68 | 15.25 | 19.58 |
Other non-interest bearing current liabilities | 15.88 | 10.37 | 11.53 | 19.56 |
Current liabilities total | 30.45 | 50.68 | 53.99 | 40.26 |
Balance sheet total (liabilities) | 119.46 | 234.44 | 296.16 | 347.85 |
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.