SMP Nissens ApS — Credit Rating and Financial Key Figures
CVR number: 38647571
Ormhøjgårdvej 9, 8700 Horsens
Income statement (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 982.80 | 1 943.58 | 1 124.00 | 1 584.27 | 1 730.43 |
Other operating income | 8.14 | 10.66 | 2.73 | 10.37 | 8.88 |
Purchases during the financial year | -1 043.33 | -1 072.02 | - 656.90 | - 993.65 | -1 133.07 |
External services | - 309.00 | - 263.95 | - 135.51 | - 224.00 | - 265.47 |
Gross profit | 638.61 | 618.27 | 334.32 | 376.99 | 340.76 |
Employee benefit expenses | - 405.17 | - 430.48 | - 181.69 | - 204.72 | - 205.46 |
Other operating expenses | -1.97 | 11.27 | 26.13 | -21.18 | -8.50 |
Total depreciation | - 107.31 | - 124.94 | -67.22 | -82.96 | -90.42 |
EBIT | 124.16 | 74.12 | 111.54 | 68.13 | 36.38 |
Other financial income | 7.91 | 7.24 | 5.07 | 2.88 | 2.12 |
Other financial expenses | -75.76 | -75.00 | -63.32 | -56.04 | -17.95 |
Pre-tax profit | 56.30 | 6.36 | 16.63 | -14.04 | 20.56 |
Income taxes | -27.35 | -12.55 | 18.34 | 14.51 | -1.36 |
Profit/loss from discontinued operations | 53.26 | 196.77 | |||
Net earnings | 28.95 | -6.19 | 88.22 | 197.24 | 19.20 |
Assets (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Intangible rights | 1 603.46 | 1 554.12 | 1 518.31 | 892.05 | 852.02 |
Intangible assets total | 1 603.46 | 1 554.12 | 1 518.31 | 892.05 | 852.02 |
Machinery and equipment | 427.73 | 454.13 | 221.76 | ||
Other tangible assets | 344.78 | 222.25 | |||
Tangible assets total | 344.78 | 427.73 | 454.13 | 221.76 | 222.25 |
Participating interests | 0.01 | 0.01 | 1.43 | ||
Other non-current investments | 2.18 | 2.42 | |||
Investments total | 0.01 | 0.01 | 1.43 | 2.18 | 2.42 |
Non-current prepayments and accrued income | 1.57 | 1.75 | 4.13 | 3.32 | 3.78 |
Deferred tax assets | 6.25 | 6.42 | 11.90 | 7.75 | 11.30 |
Long term receivables total | 7.82 | 8.16 | 16.03 | 11.06 | 15.08 |
Inventories total | 534.25 | 561.52 | 660.93 | 556.42 | 604.81 |
Current trade debtors | 439.26 | 408.75 | 634.26 | 314.36 | 323.03 |
Current other receivables | 131.02 | 100.65 | |||
Current deferred tax assets | 1.53 | 9.67 | |||
Short term receivables total | 439.26 | 408.75 | 634.26 | 446.91 | 433.35 |
Cash and bank deposits | 179.31 | 195.21 | 160.76 | -54.84 | -45.22 |
Cash and cash equivalents | 179.31 | 195.21 | 160.76 | -54.84 | -45.22 |
Balance sheet total (assets) | 3 108.90 | 3 155.50 | 3 445.84 | 2 075.53 | 2 084.72 |
Equity and liabilities (mDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 12.36 | 12.36 | 12.36 | 12.36 | 12.36 |
Other reserves | -0.40 | -1.99 | -3.19 | 14.12 | 11.10 |
Retained earnings | 1 173.38 | 1 204.20 | 1 193.78 | 782.02 | 1 029.26 |
Profit of the financial year | 28.95 | -6.19 | 88.22 | 197.24 | 19.20 |
Shareholders equity total | 1 214.29 | 1 208.38 | 1 291.16 | 1 005.73 | 1 071.92 |
Non-current loans from credit institutions | 1 112.80 | 1 118.42 | 1 122.13 | 306.38 | |
Non-current leasing loans | 55.88 | 60.41 | 68.40 | 63.91 | |
Provisions | 5.21 | 8.21 | 12.30 | 2.00 | 2.00 |
Non-current other liabilities | 15.80 | 24.65 | 8.66 | 317.13 | |
Non-current deferred tax liabilities | 174.50 | 160.70 | 142.78 | 83.12 | 72.50 |
Non-current liabilities total | 1 292.51 | 1 359.02 | 1 362.28 | 468.55 | 455.54 |
Current loans from credit institutions | 130.29 | 100.65 | |||
Current leasing loans | 20.71 | 35.14 | 28.09 | 30.01 | |
Current owed to group member | 63.33 | 69.61 | 75.36 | 0.09 | |
Short-term deferred tax liabilities | 31.62 | 9.71 | 22.00 | 4.11 | 5.31 |
Other non-interest bearing current liabilities | 503.71 | 481.25 | 648.95 | 431.15 | 413.99 |
Current provisions | 3.44 | 3.67 | 3.85 | 2.33 | 2.02 |
Accruals and deferred income | 3.16 | 7.10 | 5.28 | 5.20 | |
Current liabilities total | 602.10 | 588.10 | 792.40 | 601.25 | 557.26 |
Balance sheet total (liabilities) | 3 108.90 | 3 155.50 | 3 445.84 | 2 075.53 | 2 084.72 |
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.