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
BH SMEDE- & MONTAGE ApS — Credit Rating and Financial Key Figures
CVR number: 29619689
Vinkelvej 7, 6600 Vejen
bhsmede@msoffice.dk
tel: 76960476
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 703.84 | 4 862.11 | 4 675.35 | 4 179.55 | 3 252.32 |
| Employee benefit expenses | -4 812.53 | -4 247.43 | -4 309.13 | -3 833.75 | -3 426.38 |
| Total depreciation | - 125.83 | - 137.33 | - 127.06 | - 156.90 | - 140.63 |
| EBIT | 765.48 | 477.35 | 239.16 | 188.90 | - 314.69 |
| Other financial income | 31.80 | 21.66 | 48.25 | 35.40 | 21.55 |
| Other financial expenses | -95.30 | - 120.13 | -65.80 | -58.54 | -63.18 |
| Pre-tax profit | 701.98 | 378.88 | 221.60 | 165.76 | - 356.32 |
| Income taxes | - 164.52 | - 101.51 | -63.35 | -64.85 | 46.58 |
| Net earnings | 537.46 | 277.36 | 158.26 | 100.91 | - 309.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 151.41 | 102.47 | 58.03 | 30.23 | 7.25 |
| Machinery and equipment | 273.50 | 255.12 | 217.50 | 341.76 | 224.10 |
| Tangible assets total | 424.92 | 357.59 | 275.53 | 371.99 | 231.35 |
| Investments total | 66.60 | 66.60 | 66.60 | 66.60 | 66.60 |
| Long term receivables total | |||||
| Raw materials and consumables | 257.00 | 294.00 | 305.00 | 350.00 | 350.00 |
| Inventories total | 257.00 | 294.00 | 305.00 | 350.00 | 350.00 |
| Current trade debtors | 1 564.40 | 952.42 | 825.12 | 732.36 | 413.39 |
| Current amounts owed by group member comp. | 1 253.59 | 1 001.04 | 1 290.36 | 519.29 | 501.13 |
| Prepayments and accrued income | 171.68 | 235.19 | 151.52 | 15.00 | 53.75 |
| Current other receivables | 173.12 | 175.00 | 220.19 | 900.00 | 463.40 |
| Current deferred tax assets | 7.62 | 11.82 | 17.08 | 13.13 | 59.71 |
| Short term receivables total | 3 170.40 | 2 375.46 | 2 504.27 | 2 179.79 | 1 491.38 |
| Cash and bank deposits | 579.25 | 5.29 | 305.58 | 68.22 | 27.41 |
| Cash and cash equivalents | 579.25 | 5.29 | 305.58 | 68.22 | 27.41 |
| Balance sheet total (assets) | 4 498.18 | 3 098.95 | 3 456.98 | 3 036.59 | 2 166.75 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 250.00 | 150.00 | 100.00 | |
| Retained earnings | 1 068.29 | 1 355.75 | 1 483.11 | 1 541.37 | 1 642.28 |
| Profit of the financial year | 537.46 | 277.36 | 158.26 | 100.91 | - 309.75 |
| Shareholders equity total | 2 230.75 | 2 008.11 | 1 916.37 | 1 867.28 | 1 457.53 |
| Non-current liabilities total | |||||
| Advances received | 196.10 | ||||
| Current trade creditors | 791.13 | 279.38 | 470.79 | 375.11 | 279.52 |
| Current owed to participating | 9.68 | 6.95 | |||
| Short-term deferred tax liabilities | 166.98 | 105.71 | 174.33 | 129.51 | 60.90 |
| Other non-interest bearing current liabilities | 1 113.22 | 705.75 | 895.49 | 655.01 | 361.85 |
| Current liabilities total | 2 267.43 | 1 090.83 | 1 540.61 | 1 169.31 | 709.21 |
| Balance sheet total (liabilities) | 4 498.18 | 3 098.95 | 3 456.98 | 3 036.59 | 2 166.75 |
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.