KEIL SMEDE- OG MASKINSERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 36018909
Askeåsen 28, 2765 Smørum
jesper@keilsmed.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 5 281.52 | 9 991.65 | 14 411.95 | 10 139.60 | 7 441.67 |
| Change in finished goods inventory | 400.00 | - 600.00 | - 450.00 | 547.97 | - 211.83 |
| Purchases during the financial year | -2 050.75 | -3 920.89 | -5 910.87 | -3 986.41 | -2 638.11 |
| External services | - 385.33 | - 412.12 | - 502.28 | - 497.86 | - 496.86 |
| Gross profit | 3 245.44 | 5 058.65 | 7 548.79 | 6 203.31 | 4 094.87 |
| Employee benefit expenses | -2 265.86 | -2 499.63 | -2 584.44 | -2 483.73 | -2 616.40 |
| Total depreciation | -72.40 | -67.66 | -64.40 | -64.40 | -64.40 |
| EBIT | 907.18 | 2 491.36 | 4 899.95 | 3 655.18 | 1 414.07 |
| Other financial income | 45.87 | ||||
| Other financial expenses | -13.18 | -8.62 | -17.44 | ||
| Pre-tax profit | 893.99 | 2 482.74 | 4 882.51 | 3 655.18 | 1 459.94 |
| Income taxes | - 197.93 | - 547.55 | -1 075.99 | - 806.88 | - 317.78 |
| Net earnings | 696.07 | 1 935.19 | 3 806.52 | 2 848.30 | 1 142.16 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 837.20 | 772.80 | 708.40 | 644.00 | 579.60 |
| Intangible assets total | 837.20 | 772.80 | 708.40 | 644.00 | 579.60 |
| Machinery and equipment | 3.26 | ||||
| Tangible assets total | 3.26 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 1 250.00 | 650.00 | 200.00 | 747.97 | 536.14 |
| Raw materials and consumables | 217.00 | 234.00 | 266.00 | 162.27 | 165.61 |
| Inventories total | 1 467.00 | 884.00 | 466.00 | 910.24 | 701.75 |
| Current trade debtors | 1 692.68 | 3 484.43 | 3 375.31 | 2 923.08 | 1 522.08 |
| Current amounts owed by group member comp. | 494.99 | ||||
| Prepayments and accrued income | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Current other receivables | 15.34 | ||||
| Short term receivables total | 1 704.68 | 3 496.43 | 3 897.64 | 2 935.08 | 1 534.08 |
| Cash and bank deposits | 879.63 | 1 819.94 | 3 834.16 | 3 903.52 | 3 874.21 |
| Cash and cash equivalents | 879.63 | 1 819.94 | 3 834.16 | 3 903.52 | 3 874.21 |
| Balance sheet total (assets) | 4 891.77 | 6 973.18 | 8 906.20 | 8 392.84 | 6 689.64 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 3 000.00 | 3 000.00 | 1 000.00 | |
| Retained earnings | 1 194.28 | 1 890.35 | - 174.46 | 632.06 | 2 480.36 |
| Profit of the financial year | 696.07 | 1 935.19 | 3 806.52 | 2 848.30 | 1 142.16 |
| Shareholders equity total | 2 940.35 | 3 875.54 | 6 682.06 | 6 530.36 | 4 672.52 |
| Provisions | 173.36 | 161.36 | 149.36 | 136.81 | 123.86 |
| Non-current liabilities total | |||||
| Current trade creditors | 96.90 | 196.05 | 215.04 | 85.15 | 154.35 |
| Current owed to group member | 735.45 | 945.46 | 93.00 | 912.42 | |
| Short-term deferred tax liabilities | 210.01 | 559.55 | 1 087.99 | 819.42 | 330.74 |
| Other non-interest bearing current liabilities | 705.69 | 1 198.93 | 731.25 | 698.09 | 465.76 |
| Accruals and deferred income | 30.00 | 36.29 | 40.50 | 30.00 | 30.00 |
| Current liabilities total | 1 778.06 | 2 936.28 | 2 074.79 | 1 725.66 | 1 893.27 |
| Balance sheet total (liabilities) | 4 891.77 | 6 973.18 | 8 906.20 | 8 392.84 | 6 689.64 |
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.