Helstrand Smedje ApS — Credit Rating and Financial Key Figures
CVR number: 38382586
Bjerringbrovej 44, 2610 Rødovre
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 231.05 | 1 409.22 | 992.34 | 1 152.88 | 783.90 |
| Employee benefit expenses | -1 988.49 | -1 542.23 | - 844.84 | -1 039.49 | - 704.64 |
| Total depreciation | -55.43 | -61.76 | -46.22 | -5.53 | -3.21 |
| EBIT | 187.13 | - 194.77 | 101.28 | 107.87 | 76.05 |
| Other financial income | 0.37 | 0.58 | 0.14 | 0.07 | 0.34 |
| Other financial expenses | -25.60 | -5.42 | -15.03 | -6.79 | -1.14 |
| Pre-tax profit | 161.90 | - 199.61 | 86.40 | 101.15 | 75.26 |
| Income taxes | -37.50 | 41.80 | -21.06 | -25.29 | -17.64 |
| Net earnings | 124.40 | - 157.82 | 65.34 | 75.86 | 57.62 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 12.00 | ||||
| Intangible assets total | 12.00 | ||||
| Machinery and equipment | 111.71 | 251.95 | 8.73 | 3.21 | |
| Tangible assets total | 111.71 | 251.95 | 8.73 | 3.21 | |
| Investments total | 67.86 | 70.13 | 74.71 | 83.75 | 86.34 |
| Long term receivables total | |||||
| Finished products/goods | 94.65 | 69.40 | 71.40 | 66.40 | 61.40 |
| Inventories total | 94.65 | 69.40 | 71.40 | 66.40 | 61.40 |
| Current trade debtors | 762.17 | 102.73 | 405.00 | ||
| Current other receivables | 6.86 | 40.25 | 11.79 | 0.14 | 16.94 |
| Current deferred tax assets | 82.62 | 15.56 | 14.98 | ||
| Short term receivables total | 769.03 | 225.59 | 432.35 | 15.12 | 16.94 |
| Cash and bank deposits | 580.80 | 61.38 | 303.79 | 181.20 | |
| Cash and cash equivalents | 580.80 | 61.38 | 303.79 | 181.20 | |
| Balance sheet total (assets) | 1 636.06 | 678.46 | 587.19 | 472.26 | 345.88 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 124.00 | ||||
| Retained earnings | - 118.79 | 5.61 | - 152.21 | -86.87 | -11.01 |
| Profit of the financial year | 124.40 | - 157.82 | 65.34 | 75.86 | 57.62 |
| Shareholders equity total | 229.61 | -52.21 | 13.13 | 88.99 | 146.61 |
| Provisions | 5.17 | 0.70 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.45 | ||||
| Current trade creditors | 122.82 | 188.74 | 153.15 | 70.61 | 21.37 |
| Current owed to participating | 391.55 | ||||
| Short-term deferred tax liabilities | 0.35 | 12.35 | |||
| Other non-interest bearing current liabilities | 886.55 | 541.93 | 419.45 | 311.95 | 165.55 |
| Current liabilities total | 1 401.28 | 730.67 | 574.06 | 382.56 | 199.27 |
| Balance sheet total (liabilities) | 1 636.06 | 678.46 | 587.19 | 472.26 | 345.88 |
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.