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
PN Skoemagerkroen ApS — Credit Rating and Financial Key Figures
CVR number: 32658474
Landevejen 4, 4060 Kirke Såby
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 263.43 | 13 492.19 | 10 436.82 | 11 141.30 | 12 017.22 |
| Employee benefit expenses | -6 786.41 | -9 819.01 | -9 652.32 | -11 328.71 | -12 620.47 |
| Other operating expenses | - 150.14 | -56.41 | - 200.58 | -63.30 | -47.63 |
| Total depreciation | - 341.59 | - 393.97 | - 476.44 | - 525.94 | - 530.18 |
| EBIT | 1 985.28 | 3 222.79 | 107.47 | - 776.65 | -1 181.07 |
| Other financial income | 0.21 | 2.47 | 29.83 | ||
| Other financial expenses | -8.09 | -26.82 | - 108.64 | - 205.37 | - 247.22 |
| Pre-tax profit | 1 977.40 | 3 195.97 | -1.17 | - 979.55 | -1 398.45 |
| Income taxes | - 437.72 | - 707.95 | -6.14 | 248.48 | 19.14 |
| Net earnings | 1 539.69 | 2 488.02 | -7.31 | - 731.07 | -1 379.32 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 987.11 | 1 233.23 | 1 316.05 | 4 705.01 | 1 064.40 |
| Machinery and equipment | 1 069.04 | 1 660.85 | 1 702.74 | 1 631.70 | 1 395.57 |
| Tangible assets total | 2 056.15 | 2 894.08 | 3 018.78 | 6 336.71 | 2 459.97 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 825.52 | 2 479.54 | 3 397.79 | 3 521.10 | 3 527.24 |
| Inventories total | 1 825.52 | 2 479.54 | 3 397.79 | 3 521.10 | 3 527.24 |
| Current trade debtors | 230.45 | 277.25 | 251.62 | 420.69 | 472.02 |
| Current amounts owed by group member comp. | 37.57 | 44.78 | |||
| Prepayments and accrued income | 79.75 | 73.66 | 119.65 | 139.90 | 170.41 |
| Current other receivables | 326.63 | 2.31 | 15.02 | 30.99 | 56.47 |
| Current deferred tax assets | 13.71 | 13.71 | 19.14 | ||
| Short term receivables total | 674.40 | 353.23 | 400.00 | 605.28 | 762.82 |
| Cash and bank deposits | 1 165.47 | 2 630.81 | 908.65 | 368.84 | 87.34 |
| Cash and cash equivalents | 1 165.47 | 2 630.81 | 908.65 | 368.84 | 87.34 |
| Balance sheet total (assets) | 5 721.54 | 8 357.65 | 7 725.22 | 10 831.94 | 6 837.37 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Retained earnings | -32.09 | - 692.40 | 1 795.62 | 1 788.31 | 2 057.24 |
| Profit of the financial year | 1 539.69 | 2 488.02 | -7.31 | - 731.07 | -1 379.32 |
| Shareholders equity total | 2 587.60 | 2 875.62 | 1 868.31 | 1 137.24 | 757.92 |
| Provisions | 174.49 | 378.63 | 248.48 | ||
| Non-current loans from credit institutions | 422.66 | 325.81 | |||
| Non-current advances received | 75.00 | 80.00 | 45.00 | ||
| Non-current owed to group member | 2 402.28 | 5 316.87 | 1 291.39 | ||
| Non-current other liabilities | 48.50 | ||||
| Non-current deferred tax liabilities | 364.18 | 653.81 | 653.81 | ||
| Non-current liabilities total | 412.68 | 653.81 | 3 131.09 | 5 819.53 | 1 662.20 |
| Current loans from credit institutions | 17.93 | 36.46 | 28.78 | 997.24 | 2 110.04 |
| Advances received | 590.58 | 298.26 | 494.45 | 554.31 | 405.90 |
| Current trade creditors | 812.08 | 1 061.87 | 837.60 | 1 152.27 | 909.74 |
| Current owed to participating | 0.80 | 0.55 | 16.00 | ||
| Current owed to group member | 1 759.03 | ||||
| Short-term deferred tax liabilities | 364.18 | ||||
| Other non-interest bearing current liabilities | 1 125.37 | 929.25 | 1 100.52 | 1 171.37 | 991.56 |
| Current liabilities total | 2 546.76 | 4 449.59 | 2 477.34 | 3 875.18 | 4 417.24 |
| Balance sheet total (liabilities) | 5 721.54 | 8 357.65 | 7 725.22 | 10 831.94 | 6 837.37 |
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.