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
SMC PI Holding A/S — Credit Rating and Financial Key Figures
CVR number: 31257425
Park Allé 355, 2605 Brøndby
tel: 43288200
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -1 202.00 | 5 397.00 | 6 088.00 | 4 139.00 | -4 207.00 |
| Employee benefit expenses | -1 920.00 | -5 453.00 | -6 149.00 | -4 363.00 | -6 094.00 |
| Other operating expenses | -31 226.00 | ||||
| EBIT | -3 122.00 | -56.00 | -61.00 | - 224.00 | -41 527.00 |
| Other financial income | 3.00 | 85.00 | 17.00 | 5.00 | |
| Other financial expenses | -9.00 | -58.00 | - 315.00 | - 323.00 | -1 467.00 |
| Net income from associates (fin.) | 22 781.00 | -2 084.00 | -5 322.00 | - 606.00 | 20 422.00 |
| Pre-tax profit | 19 650.00 | -2 195.00 | -5 613.00 | -1 136.00 | -22 567.00 |
| Income taxes | 977.00 | - 166.00 | 63.00 | 88.00 | 14 768.00 |
| Net earnings | 20 627.00 | -2 361.00 | -5 550.00 | -1 048.00 | -7 799.00 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 60 395.00 | 55 984.00 | 50 117.00 | 59 556.00 | 77 598.00 |
| Investments total | 60 395.00 | 55 984.00 | 50 117.00 | 59 556.00 | 77 598.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 215.00 | ||||
| Current amounts owed by group member comp. | 2 400.00 | 4 181.00 | 82.00 | 190.00 | |
| Prepayments and accrued income | 50.00 | 175.00 | 253.00 | 311.00 | 147.00 |
| Current other receivables | 128.00 | 17.00 | 29.00 | 248.00 | |
| Current deferred tax assets | 1 291.00 | 7 594.00 | |||
| Short term receivables total | 1 469.00 | 2 592.00 | 4 463.00 | 641.00 | 8 146.00 |
| Cash and bank deposits | 83.00 | 1 411.00 | |||
| Cash and cash equivalents | 83.00 | 1 411.00 | |||
| Balance sheet total (assets) | 61 947.00 | 59 987.00 | 54 580.00 | 60 197.00 | 85 744.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 32 000.00 | 32 000.00 | 32 000.00 | 32 000.00 | 32 000.00 |
| Shares repurchased | 21 000.00 | ||||
| Other reserves | -10.00 | 616.00 | - 123.00 | - 158.00 | 102.00 |
| Retained earnings | -14 889.00 | 5 738.00 | 3 377.00 | -2 173.00 | -3 221.00 |
| Profit of the financial year | 20 627.00 | -2 361.00 | -5 550.00 | -1 048.00 | -7 799.00 |
| Shareholders equity total | 58 728.00 | 35 993.00 | 29 704.00 | 28 621.00 | 21 082.00 |
| Provisions | 17.00 | 54.00 | 8 384.00 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 5.00 | ||||
| Current trade creditors | 309.00 | 32.00 | 148.00 | 288.00 | 1.00 |
| Current owed to group member | 1 794.00 | 21 724.00 | 22 623.00 | 22 209.00 | 62 107.00 |
| Short-term deferred tax liabilities | 564.00 | 699.00 | 102.00 | ||
| Other non-interest bearing current liabilities | 1 116.00 | 1 657.00 | 1 347.00 | 593.00 | 2 554.00 |
| Current liabilities total | 3 219.00 | 23 977.00 | 24 822.00 | 23 192.00 | 64 662.00 |
| Balance sheet total (liabilities) | 61 947.00 | 59 987.00 | 54 580.00 | 60 197.00 | 85 744.00 |
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.