SMCP ApS — Credit Rating and Financial Key Figures
CVR number: 32151353
Uffesvej 10, 4200 Slagelse
ma@smcp.dk
tel: 30701287
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 370.16 | 665.12 | -92.46 | 764.75 | 517.26 |
| Total depreciation | - 157.76 | -51.72 | -26.09 | -22.66 | -14.93 |
| EBIT | 212.39 | 613.40 | - 118.55 | 742.09 | 502.34 |
| Other financial expenses | - 169.22 | - 194.65 | - 192.32 | - 195.09 | - 279.19 |
| Pre-tax profit | 43.17 | 418.75 | - 310.87 | 547.00 | 223.15 |
| Net earnings | 43.17 | 418.75 | - 310.87 | 547.00 | 223.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 83.02 | 67.96 | 63.76 | 41.10 | 26.17 |
| Intangible assets total | 83.02 | 67.96 | 63.76 | 41.10 | 26.17 |
| Machinery and equipment | 22.92 | ||||
| Tangible assets total | 22.92 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 384.11 | 812.28 | 303.32 | 627.40 | 475.16 |
| Inventories total | 384.11 | 812.28 | 303.32 | 627.40 | 475.16 |
| Current trade debtors | 160.62 | 111.45 | 305.30 | 399.06 | 304.94 |
| Prepayments and accrued income | 12.71 | 4.89 | 8.83 | 11.88 | 10.76 |
| Current other receivables | 36.65 | 4.86 | 26.30 | ||
| Short term receivables total | 173.33 | 152.99 | 314.13 | 415.80 | 342.00 |
| Balance sheet total (assets) | 663.38 | 1 033.23 | 681.21 | 1 084.30 | 843.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -4 864.36 | -4 821.18 | -4 402.44 | -4 713.30 | -4 166.31 |
| Profit of the financial year | 43.17 | 418.75 | - 310.87 | 547.00 | 223.15 |
| Shareholders equity total | -4 696.18 | -4 277.44 | -4 588.30 | -4 041.31 | -3 818.15 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3 493.49 | 3 355.99 | 3 157.90 | 2 959.63 | 0.00 |
| Current trade creditors | 123.61 | 162.19 | 149.90 | 207.16 | 142.66 |
| Current owed to participating | 1 553.45 | 1 636.30 | 1 719.53 | 1 804.39 | 4 414.89 |
| Other non-interest bearing current liabilities | 189.01 | 156.19 | 242.19 | 154.42 | 103.92 |
| Current liabilities total | 5 359.56 | 5 310.67 | 5 269.51 | 5 125.61 | 4 661.48 |
| Balance sheet total (liabilities) | 663.38 | 1 033.23 | 681.21 | 1 084.30 | 843.33 |
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.