SCHMIDT BRANDRÅDGIVNING APS — Credit Rating and Financial Key Figures
CVR number: 41685891
Gammel Hareskovvej 275, Hareskov 3500 Værløse
mail@schmidt-brand.dk
tel: 41760133
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 2 238.45 | 2 373.00 | 2 189.58 |
Employee benefit expenses | -1 020.38 | - 831.83 | - 834.56 |
EBIT | 1 218.07 | 1 541.17 | 1 355.03 |
Other financial income | 22.76 | 49.04 | 77.12 |
Other financial expenses | -3.92 | -1.77 | -1.07 |
Pre-tax profit | 1 236.91 | 1 588.44 | 1 431.07 |
Income taxes | - 273.27 | - 350.73 | - 316.30 |
Net earnings | 963.64 | 1 237.71 | 1 114.77 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 124.62 | 349.07 | 228.89 |
Current amounts owed by group member comp. | 779.32 | 920.44 | 1 212.48 |
Current other receivables | 143.18 | 200.00 | 24.60 |
Short term receivables total | 1 047.12 | 1 469.50 | 1 465.97 |
Cash and bank deposits | 676.47 | 867.50 | 751.03 |
Cash and cash equivalents | 676.47 | 867.50 | 751.03 |
Balance sheet total (assets) | 1 723.59 | 2 337.00 | 2 217.01 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 900.00 | 1 300.00 | 1 100.00 |
Retained earnings | - 888.29 | -1 224.65 | -1 086.94 |
Profit of the financial year | 963.64 | 1 237.71 | 1 114.77 |
Shareholders equity total | 1 015.35 | 1 353.06 | 1 167.83 |
Non-current deferred tax liabilities | 273.27 | 350.73 | 316.30 |
Non-current liabilities total | 273.27 | 350.73 | 316.30 |
Current trade creditors | 64.81 | 16.41 | 56.53 |
Short-term deferred tax liabilities | 197.92 | 273.27 | 350.73 |
Other non-interest bearing current liabilities | 172.24 | 343.53 | 325.62 |
Current liabilities total | 434.97 | 633.21 | 732.87 |
Balance sheet total (liabilities) | 1 723.59 | 2 337.00 | 2 217.01 |
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.