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
SMAG ApS — Credit Rating and Financial Key Figures
CVR number: 32450946
Gammel Kongevej 72 C, 1850 Frederiksberg C
mm@smagnu.dk
tel: 28707940
www.smagnu.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 586.16 | 4 846.55 | 6 021.21 | 6 431.92 | 4 592.18 |
| Employee benefit expenses | -3 144.28 | -3 983.20 | -4 553.83 | -4 814.11 | -3 058.60 |
| Total depreciation | -82.27 | - 123.62 | - 143.05 | - 226.17 | - 187.62 |
| EBIT | 359.61 | 739.72 | 1 324.33 | 1 391.64 | 1 345.96 |
| Other financial income | 0.10 | 0.00 | 15.62 | 2.10 | |
| Other financial expenses | -25.07 | -37.80 | -7.80 | -9.35 | -41.07 |
| Pre-tax profit | 334.54 | 702.02 | 1 316.54 | 1 397.92 | 1 306.99 |
| Income taxes | -99.40 | - 238.68 | - 314.09 | - 296.74 | |
| Net earnings | 334.54 | 602.63 | 1 077.86 | 1 083.83 | 1 010.26 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 244.51 | 295.63 | 591.87 | 418.85 | 276.92 |
| Machinery and equipment | 53.49 | 158.30 | 172.20 | 102.27 | 56.58 |
| Tangible assets total | 298.00 | 453.94 | 764.08 | 521.12 | 333.50 |
| Investments total | 389.57 | 399.46 | 415.58 | 434.14 | 110.06 |
| Non-current other receivables | 16.99 | 16.99 | |||
| Long term receivables total | 16.99 | 16.99 | |||
| Raw materials and consumables | 22.00 | 33.00 | 80.00 | 12.13 | 3.83 |
| Inventories total | 22.00 | 33.00 | 80.00 | 12.13 | 3.83 |
| Current trade debtors | 95.80 | 164.20 | 196.98 | 247.32 | 324.39 |
| Current amounts owed by group member comp. | 2.00 | 2 164.78 | |||
| Prepayments and accrued income | 78.41 | 66.62 | 8.84 | ||
| Current other receivables | 927.50 | 3.62 | 3.62 | 12.28 | 12.28 |
| Current deferred tax assets | 9.24 | 6.49 | 3.85 | ||
| Short term receivables total | 1 101.70 | 234.44 | 218.69 | 268.09 | 2 505.30 |
| Cash and bank deposits | 677.32 | 1 349.42 | 1 990.12 | 2 966.81 | 1 551.80 |
| Cash and cash equivalents | 677.32 | 1 349.42 | 1 990.12 | 2 966.81 | 1 551.80 |
| Balance sheet total (assets) | 2 488.60 | 2 470.26 | 3 468.47 | 4 219.28 | 4 521.47 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 117.80 | 400.00 | 850.00 | ||
| Retained earnings | - 241.95 | - 139.61 | 63.02 | 1 140.88 | 1 374.70 |
| Profit of the financial year | 334.54 | 602.63 | 1 077.86 | 1 083.83 | 1 010.26 |
| Shareholders equity total | 217.59 | 705.82 | 1 665.88 | 2 349.70 | 3 359.96 |
| Non-current liabilities total | |||||
| Current trade creditors | 435.59 | 373.67 | 532.00 | 361.62 | 168.49 |
| Current owed to group member | 309.34 | ||||
| Short-term deferred tax liabilities | 99.40 | 347.31 | 551.26 | 294.10 | |
| Other non-interest bearing current liabilities | 1 835.42 | 1 291.37 | 923.28 | 956.69 | 389.59 |
| Current liabilities total | 2 271.01 | 1 764.44 | 1 802.60 | 1 869.57 | 1 161.51 |
| Balance sheet total (liabilities) | 2 488.60 | 2 470.26 | 3 468.47 | 4 219.28 | 4 521.47 |
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.