BHS SMEDEN ApS — Credit Rating and Financial Key Figures
CVR number: 30088441
Navergangen 2, 2690 Karlslunde
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 345.97 | 2 634.49 | 2 769.05 | 2 475.44 | 3 059.37 |
| Employee benefit expenses | -2 362.61 | -2 193.97 | -2 394.94 | -2 296.46 | -2 898.25 |
| Total depreciation | -60.12 | -9.39 | -8.26 | -12.64 | -8.33 |
| EBIT | -76.77 | 431.13 | 365.85 | 166.33 | 152.80 |
| Other financial income | 4.23 | 0.03 | 0.45 | ||
| Other financial expenses | -16.26 | -16.88 | -22.76 | -86.18 | -31.99 |
| Pre-tax profit | -88.80 | 414.29 | 343.55 | 80.15 | 120.80 |
| Income taxes | 19.38 | -92.69 | -75.72 | 43.66 | - 102.95 |
| Net earnings | -69.42 | 321.60 | 267.83 | 123.81 | 17.86 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.62 | 26.23 | 17.98 | 5.33 | 47.00 |
| Tangible assets total | 35.62 | 26.23 | 17.98 | 5.33 | 47.00 |
| Investments total | 69.88 | 69.88 | 69.88 | 69.88 | 69.88 |
| Long term receivables total | |||||
| Finished products/goods | 369.82 | 480.06 | 500.00 | 485.00 | 357.00 |
| Inventories total | 369.82 | 480.06 | 500.00 | 485.00 | 357.00 |
| Current trade debtors | 614.49 | 832.33 | 1 331.33 | 908.93 | 1 138.52 |
| Prepayments and accrued income | 69.20 | ||||
| Current other receivables | 255.47 | 285.14 | 316.28 | 340.06 | 529.65 |
| Current deferred tax assets | 101.98 | 17.04 | 7.16 | 7.16 | 17.16 |
| Short term receivables total | 971.93 | 1 134.51 | 1 654.77 | 1 256.15 | 1 754.52 |
| Cash and bank deposits | 499.27 | 701.39 | 372.36 | 300.30 | 1.78 |
| Cash and cash equivalents | 499.27 | 701.39 | 372.36 | 300.30 | 1.78 |
| Balance sheet total (assets) | 1 946.52 | 2 412.06 | 2 614.98 | 2 116.66 | 2 230.18 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 114.40 | 117.80 | |||
| Retained earnings | 138.73 | -45.09 | 158.72 | 308.75 | 432.56 |
| Profit of the financial year | -69.42 | 321.60 | 267.83 | 123.81 | 17.86 |
| Shareholders equity total | 319.31 | 640.92 | 794.35 | 682.56 | 700.42 |
| Non-current other liabilities | 73.83 | ||||
| Non-current deferred tax liabilities | 20.75 | ||||
| Non-current liabilities total | 20.75 | 73.83 | |||
| Current loans from credit institutions | 217.33 | ||||
| Current trade creditors | 383.86 | 579.34 | 526.71 | 437.11 | 353.52 |
| Current owed to group member | 111.41 | 115.86 | 215.87 | 466.31 | 286.19 |
| Short-term deferred tax liabilities | 105.94 | 27.17 | 53.28 | ||
| Other non-interest bearing current liabilities | 1 131.94 | 1 055.19 | 898.29 | 503.51 | 619.45 |
| Current liabilities total | 1 627.21 | 1 750.40 | 1 746.80 | 1 434.10 | 1 529.76 |
| Balance sheet total (liabilities) | 1 946.52 | 2 412.06 | 2 614.98 | 2 116.66 | 2 230.18 |
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.