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
Kalles Smedie ApS — Credit Rating and Financial Key Figures
CVR number: 40583831
Arnhøjvej 13, Sdr Ønlev 6230 Rødekro
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 439.22 | 2 017.30 | 1 579.00 | 1 635.99 | 1 084.49 |
| Employee benefit expenses | - 483.96 | - 383.93 | - 527.83 | - 720.98 | - 675.79 |
| Other operating expenses | -27.07 | -21.77 | |||
| Total depreciation | - 211.91 | - 224.98 | - 255.19 | - 245.16 | - 272.56 |
| EBIT | 716.29 | 1 386.62 | 795.98 | 669.85 | 136.15 |
| Other financial income | 6.10 | 3.78 | |||
| Other financial expenses | -11.53 | -15.82 | -7.57 | -7.30 | -97.99 |
| Pre-tax profit | 704.76 | 1 370.80 | 794.51 | 666.33 | 38.16 |
| Income taxes | - 157.03 | - 303.01 | - 172.57 | - 146.44 | -8.81 |
| Net earnings | 547.73 | 1 067.79 | 621.94 | 519.89 | 29.35 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 700.00 | 600.00 | 500.00 | 400.00 | 300.00 |
| Intangible assets total | 700.00 | 600.00 | 500.00 | 400.00 | 300.00 |
| Land and waters | 1 377.33 | 1 352.35 | 1 524.86 | 1 606.18 | 1 575.00 |
| Buildings | 167.10 | ||||
| Machinery and equipment | 228.41 | 201.60 | 264.31 | 177.41 | 265.47 |
| Tangible assets total | 1 605.74 | 1 553.95 | 1 789.17 | 1 783.59 | 2 007.57 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 359.92 | 299.18 | 529.28 | 118.45 | 147.40 |
| Current other receivables | 1.42 | 1.78 | 0.59 | 9.31 | 0.06 |
| Short term receivables total | 361.34 | 300.96 | 529.87 | 127.76 | 147.46 |
| Cash and bank deposits | 1 031.44 | 1 840.98 | 647.46 | 1 734.24 | 536.40 |
| Cash and cash equivalents | 1 031.44 | 1 840.98 | 647.46 | 1 734.24 | 536.40 |
| Balance sheet total (assets) | 3 698.52 | 4 295.89 | 3 466.51 | 4 045.59 | 2 991.43 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 547.73 | 1 067.79 | 621.94 | 2 500.00 | 50.00 |
| Retained earnings | 1 493.15 | 973.09 | 1 418.94 | - 459.12 | 10.78 |
| Profit of the financial year | 547.73 | 1 067.79 | 621.94 | 519.89 | 29.35 |
| Shareholders equity total | 2 628.61 | 3 148.67 | 2 702.82 | 2 600.77 | 130.12 |
| Provisions | 131.96 | 100.48 | 77.49 | 49.03 | 47.97 |
| Non-current loans from credit institutions | 257.68 | 226.40 | |||
| Non-current advances received | 16.50 | 16.50 | 37.50 | ||
| Non-current owed to group member | 182.17 | 737.14 | 2 494.89 | ||
| Non-current other liabilities | 16.50 | 16.50 | |||
| Non-current liabilities total | 274.18 | 242.90 | 198.67 | 753.64 | 2 532.39 |
| Current loans from credit institutions | 31.00 | 31.00 | |||
| Current trade creditors | 93.31 | 62.85 | 41.87 | 75.17 | 110.14 |
| Current owed to participating | 64.75 | 9.32 | |||
| Current owed to group member | 2.48 | 56.91 | |||
| Short-term deferred tax liabilities | 129.00 | 334.49 | 195.56 | 174.89 | 9.88 |
| Other non-interest bearing current liabilities | 343.25 | 309.28 | 250.11 | 392.08 | 160.93 |
| Current liabilities total | 663.78 | 803.85 | 487.53 | 642.14 | 280.94 |
| Balance sheet total (liabilities) | 3 698.52 | 4 295.89 | 3 466.51 | 4 045.59 | 2 991.43 |
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.