SMAGSFULDT ApS — Credit Rating and Financial Key Figures
CVR number: 31939569
Tvillingevej 4, Smørumvang 2765 Smørum
info@smagsfuldt.dk
tel: 50212212
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 379.77 | 947.63 | 1 670.96 | 1 765.50 | 1 787.28 |
| Employee benefit expenses | - 350.93 | -1 094.88 | -1 221.71 | -1 460.70 | -1 418.47 |
| Total depreciation | -38.69 | -30.92 | -10.56 | -8.78 | -25.93 |
| EBIT | -9.85 | - 178.17 | 438.69 | 296.01 | 342.87 |
| Other financial income | 4.34 | ||||
| Other financial expenses | -2.54 | -7.02 | -11.83 | -4.69 | -0.10 |
| Pre-tax profit | -12.39 | - 185.19 | 426.86 | 291.32 | 347.11 |
| Income taxes | 2.27 | 37.98 | -98.13 | -66.72 | -83.43 |
| Net earnings | -10.13 | - 147.21 | 328.73 | 224.60 | 263.68 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 163.36 | 144.69 | 2.89 | 68.88 | 42.94 |
| Tangible assets total | 163.36 | 144.69 | 2.89 | 68.88 | 42.94 |
| Investments total | 42.88 | 41.63 | 41.84 | 12.04 | 12.26 |
| Long term receivables total | |||||
| Raw materials and consumables | 5.00 | 5.00 | 5.00 | ||
| Finished products/goods | 47.19 | 13.98 | |||
| Inventories total | 47.19 | 13.98 | 5.00 | 5.00 | 5.00 |
| Current trade debtors | 175.11 | 189.75 | 229.32 | 211.98 | 254.29 |
| Prepayments and accrued income | 14.62 | 37.70 | 30.67 | 18.51 | 19.44 |
| Current other receivables | 84.66 | ||||
| Current deferred tax assets | 19.00 | 56.97 | |||
| Short term receivables total | 208.72 | 369.08 | 259.99 | 230.49 | 273.73 |
| Cash and bank deposits | 22.66 | 24.52 | 486.38 | 748.43 | 1 186.29 |
| Cash and cash equivalents | 22.66 | 24.52 | 486.38 | 748.43 | 1 186.29 |
| Balance sheet total (assets) | 484.82 | 593.91 | 796.10 | 1 064.84 | 1 520.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 300.00 | ||||
| Other reserves | - 300.00 | ||||
| Retained earnings | -17.91 | -28.04 | - 175.25 | 153.48 | 78.08 |
| Profit of the financial year | -10.13 | - 147.21 | 328.73 | 224.60 | 263.68 |
| Shareholders equity total | 51.96 | -95.25 | 233.48 | 458.08 | 421.76 |
| Provisions | 0.64 | 15.15 | 9.45 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 157.71 | 195.78 | 40.38 | 71.45 | 164.83 |
| Current owed to participating | 169.13 | 125.92 | 135.08 | 136.00 | 116.62 |
| Current owed to group member | 45.44 | 42.64 | 40.52 | 300.00 | |
| Short-term deferred tax liabilities | 40.52 | 52.20 | 89.14 | ||
| Other non-interest bearing current liabilities | 60.59 | 324.82 | 346.01 | 291.43 | 418.42 |
| Current liabilities total | 432.86 | 689.16 | 561.98 | 591.60 | 1 089.01 |
| Balance sheet total (liabilities) | 484.82 | 593.91 | 796.10 | 1 064.84 | 1 520.22 |
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.