Build Smart ApS — Credit Rating and Financial Key Figures
CVR number: 30284119
Langballe 12, 8700 Horsens
roman@tjdanmark.dk
tel: 76200018
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -14.26 | -17.24 | -14.47 | -31.82 | -28.96 |
| EBIT | -14.26 | -17.24 | -14.47 | -31.82 | -28.96 |
| Other financial income | 6.26 | 7.73 | 159.47 | 137.76 | 272.20 |
| Other financial expenses | -10.85 | -2.58 | -60.87 | -0.43 | -13.42 |
| Income from other inv. held as non-curr. assets | 1.02 | 19.19 | |||
| Net income from associates (fin.) | 1 624.54 | 2 344.90 | 1 391.52 | 3 544.76 | 3 167.20 |
| Pre-tax profit | 1 606.71 | 2 352.01 | 1 475.65 | 3 650.27 | 3 397.01 |
| Income taxes | 3.83 | -1.63 | -15.71 | -23.30 | -53.41 |
| Net earnings | 1 610.55 | 2 350.38 | 1 459.94 | 3 626.97 | 3 343.60 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 749.54 | 2 469.90 | 1 556.52 | 3 734.49 | 3 510.55 |
| Investments total | 1 749.54 | 2 469.90 | 1 556.52 | 3 734.49 | 3 510.55 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 254.21 | 5 397.46 | 4 713.21 | 7 600.04 | |
| Current deferred tax assets | 465.76 | 1 132.16 | 562.34 | 956.36 | 920.65 |
| Short term receivables total | 465.76 | 2 386.37 | 5 959.80 | 5 669.57 | 8 520.69 |
| Other current investments | 86.22 | 92.63 | |||
| Holdings in group member companies | 139.10 | 178.00 | 764.51 | ||
| Cash and bank deposits | 671.26 | 18.04 | 27.60 | 103.16 | 12.74 |
| Cash and cash equivalents | 757.48 | 110.67 | 166.70 | 281.15 | 777.25 |
| Balance sheet total (assets) | 2 972.78 | 4 966.95 | 7 683.01 | 9 685.22 | 12 808.48 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 135.00 | |
| Other reserves | 24.73 | 153.62 | 618.24 | ||
| Retained earnings | 748.23 | 2 131.38 | 4 339.23 | 5 548.29 | 8 575.65 |
| Profit of the financial year | 1 610.55 | 2 350.38 | 1 459.94 | 3 626.97 | 3 343.60 |
| Shareholders equity total | 2 483.78 | 4 721.16 | 6 066.71 | 9 575.88 | 12 797.48 |
| Non-current liabilities total | |||||
| Current trade creditors | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
| Current owed to group member | 8.86 | 1 555.05 | |||
| Short-term deferred tax liabilities | 439.71 | 234.73 | 50.26 | 98.34 | |
| Other non-interest bearing current liabilities | 29.43 | 0.05 | |||
| Current liabilities total | 489.00 | 245.78 | 1 616.30 | 109.34 | 11.00 |
| Balance sheet total (liabilities) | 2 972.78 | 4 966.95 | 7 683.01 | 9 685.22 | 12 808.48 |
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.