Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Smyks ApS — Credit Rating and Financial Key Figures
CVR number: 37685224
Isafjordsgade 3, 2300 København S
info@smyks.dk
tel: 88385908
www.smyks.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 597.74 | 6 481.73 | 5 474.18 | 6 731.43 | 4 523.83 |
| Employee benefit expenses | -3 263.35 | -3 123.26 | -3 410.46 | -3 464.45 | -2 794.86 |
| Total depreciation | -67.16 | -69.00 | -83.05 | -87.62 | -77.76 |
| EBIT | 2 267.23 | 3 289.47 | 1 980.68 | 3 179.36 | 1 651.20 |
| Other financial income | 145.15 | 121.53 | 49.26 | 81.80 | 86.18 |
| Other financial expenses | -9.62 | -13.83 | -6.19 | -10.78 | -9.86 |
| Pre-tax profit | 2 402.77 | 3 397.17 | 2 023.75 | 3 250.38 | 1 727.52 |
| Income taxes | - 532.57 | - 749.74 | - 447.94 | - 719.90 | - 385.27 |
| Net earnings | 1 870.20 | 2 647.43 | 1 575.81 | 2 530.49 | 1 342.25 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 200.00 | 150.00 | 100.00 | 50.00 | |
| Intangible assets total | 200.00 | 150.00 | 100.00 | 50.00 | |
| Buildings | 47.20 | 35.22 | 23.24 | 6.69 | |
| Machinery and equipment | 77.26 | 56.19 | 35.12 | 14.05 | |
| Tangible assets total | 47.20 | 112.48 | 79.43 | 41.81 | 14.05 |
| Other non-current investments | -0.00 | ||||
| Investments total | 82.08 | 84.48 | 94.98 | 97.76 | 100.63 |
| Long term receivables total | |||||
| Finished products/goods | 250.50 | 286.60 | 399.00 | 2 117.00 | 1 565.00 |
| Inventories total | 250.50 | 286.60 | 399.00 | 2 117.00 | 1 565.00 |
| Current trade debtors | 49.74 | 57.26 | 86.61 | 63.19 | 200.73 |
| Current amounts owed by group member comp. | 2 299.92 | 1 275.92 | 894.95 | 1 676.48 | 763.74 |
| Prepayments and accrued income | 41.60 | 182.22 | 11.47 | 23.50 | |
| Current other receivables | 0.00 | 0.00 | |||
| Current deferred tax assets | 4.12 | ||||
| Short term receivables total | 2 349.66 | 1 374.79 | 1 163.78 | 1 751.14 | 992.09 |
| Cash and bank deposits | 1 370.13 | 3 034.68 | 2 094.76 | 970.81 | 1 165.84 |
| Cash and cash equivalents | 1 370.13 | 3 034.68 | 2 094.76 | 970.81 | 1 165.84 |
| Balance sheet total (assets) | 4 299.57 | 5 043.03 | 3 931.95 | 5 028.53 | 3 837.60 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 000.00 | 2 500.00 | 1 500.00 | 2 000.00 | 1 500.00 |
| Retained earnings | -1 405.11 | -2 034.92 | - 887.49 | -1 311.68 | - 281.19 |
| Profit of the financial year | 1 870.20 | 2 647.43 | 1 575.81 | 2 530.49 | 1 342.25 |
| Shareholders equity total | 2 515.08 | 3 162.51 | 2 238.32 | 3 268.80 | 2 611.06 |
| Provisions | 41.82 | 35.23 | 23.77 | 10.59 | |
| Non-current liabilities total | |||||
| Current trade creditors | 74.07 | 70.30 | 37.97 | 30.00 | 50.15 |
| Current owed to participating | 116.62 | 125.29 | 167.26 | 177.11 | |
| Short-term deferred tax liabilities | 542.71 | 756.34 | 459.39 | 733.08 | 399.97 |
| Other non-interest bearing current liabilities | 1 009.27 | 893.37 | 1 005.24 | 808.94 | 776.42 |
| Current liabilities total | 1 742.67 | 1 845.29 | 1 669.86 | 1 749.14 | 1 226.54 |
| Balance sheet total (liabilities) | 4 299.57 | 5 043.03 | 3 931.95 | 5 028.53 | 3 837.60 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.