SMITH KNUDSEN ADVOKATAKTIESELSKAB — Credit Rating and Financial Key Figures
CVR number: 26773709
Fælledvej 17, 7600 Struer
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 835.12 | 9 948.86 | 10 542.95 | 10 345.78 | 8 910.52 |
| Employee benefit expenses | -9 237.43 | -8 952.94 | -10 105.02 | -9 571.42 | -7 904.17 |
| Other operating expenses | -13.01 | ||||
| Total depreciation | - 213.35 | - 261.06 | - 177.69 | - 148.83 | -84.77 |
| EBIT | 384.35 | 734.87 | 260.24 | 625.52 | 908.57 |
| Other financial income | 14.20 | 1.04 | 4.63 | 11.58 | 30.34 |
| Other financial expenses | - 231.81 | - 182.10 | - 191.74 | - 483.47 | - 573.09 |
| Pre-tax profit | 166.73 | 553.81 | 73.13 | 153.63 | 365.82 |
| Income taxes | -58.90 | - 127.00 | -20.00 | -52.10 | -83.90 |
| Net earnings | 107.83 | 426.81 | 53.13 | 101.53 | 281.92 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 264.86 | 172.20 | 168.43 | 72.80 | 116.36 |
| Tangible assets total | 264.86 | 172.20 | 168.43 | 72.80 | 116.36 |
| Investments total | |||||
| Non-current loans receivable | 4.95 | 4.95 | 4.95 | 4.95 | 4.95 |
| Long term receivables total | 4.95 | 4.95 | 4.95 | 4.95 | 4.95 |
| Inventories total | |||||
| Current trade debtors | 2 329.08 | 3 477.57 | 3 913.04 | 2 463.63 | 2 368.08 |
| Prepayments and accrued income | 377.16 | 477.09 | 333.61 | 397.43 | 349.24 |
| Current other receivables | 8 681.45 | 9 708.90 | 11 236.00 | 10 208.42 | 11 638.10 |
| Current deferred tax assets | 122.00 | ||||
| Short term receivables total | 11 509.69 | 13 663.56 | 15 482.64 | 13 069.47 | 14 355.42 |
| Cash and bank deposits | 94.14 | 86.77 | 72.77 | 73.58 | 65.43 |
| Cash and cash equivalents | 94.14 | 86.77 | 72.77 | 73.58 | 65.43 |
| Balance sheet total (assets) | 11 873.65 | 13 927.48 | 15 728.79 | 13 220.80 | 14 542.16 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Shares repurchased | 375.00 | ||||
| Retained earnings | 1 244.13 | 976.96 | 1 403.77 | 1 456.90 | 1 558.43 |
| Profit of the financial year | 107.83 | 426.81 | 53.13 | 101.53 | 281.92 |
| Shareholders equity total | 2 101.96 | 2 528.77 | 2 206.90 | 2 308.43 | 2 590.35 |
| Provisions | 1 728.40 | 1 855.40 | 1 875.40 | 1 927.50 | 2 011.40 |
| Non-current other liabilities | 1 010.88 | 1 639.53 | |||
| Non-current deferred tax liabilities | 442.10 | 468.60 | 404.40 | ||
| Non-current liabilities total | 1 010.88 | 1 639.53 | 442.10 | 468.60 | 404.40 |
| Current loans from credit institutions | 2 328.80 | 2 574.59 | 6 008.45 | 6 479.47 | 7 282.16 |
| Advances received | 37.25 | ||||
| Current trade creditors | 253.94 | 304.77 | 287.04 | 264.88 | 464.88 |
| Current owed to participating | 198.75 | 217.12 | 205.94 | 212.90 | |
| Other non-interest bearing current liabilities | 4 449.67 | 4 825.68 | 4 691.78 | 1 565.98 | 1 538.81 |
| Current liabilities total | 7 032.41 | 7 903.78 | 11 204.39 | 8 516.27 | 9 536.01 |
| Balance sheet total (liabilities) | 11 873.65 | 13 927.48 | 15 728.79 | 13 220.80 | 14 542.16 |
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.