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
Smedemesteren Storup ApS — Credit Rating and Financial Key Figures
CVR number: 42489077
Asselsvej 127, Storup 7990 Øster Assels
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 27.04 | 86.96 | 319.16 | 183.28 | 217.38 |
| Total depreciation | - 108.00 | - 144.00 | - 153.72 | - 173.19 | - 185.75 |
| EBIT | -80.96 | -57.04 | 165.44 | 10.10 | 31.64 |
| Other financial expenses | -31.18 | -54.59 | -39.62 | -40.09 | -37.21 |
| Net income from associates (fin.) | 467.49 | 188.47 | 118.34 | 61.56 | 44.58 |
| Pre-tax profit | 355.34 | 76.84 | 244.16 | 31.57 | 39.01 |
| Income taxes | 18.06 | 23.01 | -28.69 | 6.46 | 0.67 |
| Net earnings | 373.40 | 99.85 | 215.47 | 38.03 | 39.67 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Intangible assets total | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Land and waters | 4 882.50 | 4 792.50 | 5 178.50 | 5 088.50 | 4 998.50 |
| Machinery and equipment | 229.50 | 175.50 | 251.78 | 203.59 | 302.04 |
| Tangible assets total | 5 112.00 | 4 968.00 | 5 430.28 | 5 292.09 | 5 300.54 |
| Holdings in group member companies | 1 582.11 | 1 470.58 | 1 588.92 | 1 650.49 | 1 595.06 |
| Investments total | 1 582.11 | 1 470.58 | 1 588.92 | 1 650.49 | 1 595.06 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 34.79 | ||||
| Current amounts owed by group member comp. | 186.89 | 175.01 | 232.70 | 106.97 | 360.36 |
| Prepayments and accrued income | 4.76 | 6.28 | |||
| Current other receivables | 4.85 | 4.21 | 6.68 | 17.71 | 9.70 |
| Short term receivables total | 191.74 | 179.23 | 239.38 | 129.43 | 411.14 |
| Cash and bank deposits | 79.41 | 3.28 | |||
| Cash and cash equivalents | 79.41 | 3.28 | |||
| Balance sheet total (assets) | 6 896.85 | 6 708.22 | 7 269.58 | 7 083.01 | 7 321.03 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | 135.00 |
| Other reserves | 467.49 | 355.96 | 474.30 | 535.87 | 480.44 |
| Retained earnings | 2 521.22 | 2 891.74 | 2 755.45 | 2 787.36 | 2 745.81 |
| Profit of the financial year | 373.40 | 99.85 | 215.47 | 38.03 | 39.67 |
| Shareholders equity total | 3 525.10 | 3 511.95 | 3 613.03 | 3 533.25 | 3 450.93 |
| Provisions | 240.89 | 225.00 | 214.00 | 197.00 | 186.00 |
| Non-current loans from credit institutions | 1 876.81 | 1 803.97 | 1 745.41 | 1 685.89 | 1 625.53 |
| Non-current liabilities total | 1 876.81 | 1 803.97 | 1 745.41 | 1 685.89 | 1 625.53 |
| Current loans from credit institutions | 65.49 | 58.34 | 114.32 | 62.30 | 60.00 |
| Current trade creditors | 21.50 | 10.20 | 11.01 | 11.00 | 54.19 |
| Current owed to group member | 83.78 | 455.51 | |||
| Short-term deferred tax liabilities | 76.63 | 12.90 | 74.29 | 58.16 | 64.03 |
| Other non-interest bearing current liabilities | 1 080.43 | 1 020.90 | 1 485.03 | 1 439.13 | 1 412.34 |
| Accruals and deferred income | 10.00 | 64.95 | 12.50 | 12.50 | 12.50 |
| Current liabilities total | 1 254.05 | 1 167.30 | 1 697.14 | 1 666.87 | 2 058.57 |
| Balance sheet total (liabilities) | 6 896.85 | 6 708.22 | 7 269.58 | 7 083.01 | 7 321.03 |
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.