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
SM Industries A/S — Credit Rating and Financial Key Figures
CVR number: 88374614
Værksvej 5, Hjordkær 6230 Rødekro
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 797.87 | 738.56 | 645.66 | 531.32 | 715.72 |
| Other operating income | 5.88 | 3.06 | |||
| Purchases during the financial year | - 274.21 | - 407.19 | |||
| External services | -82.04 | -72.77 | |||
| Gross profit | 305.83 | 147.35 | 118.88 | 180.95 | 238.83 |
| Employee benefit expenses | - 156.78 | - 152.33 | |||
| Total depreciation | -19.01 | -57.28 | |||
| EBIT | -6.93 | -46.95 | -26.36 | 5.16 | 29.22 |
| Other financial income | 6.81 | 0.78 | |||
| Other financial expenses | -8.01 | -12.90 | |||
| Pre-tax profit | -47.83 | -43.27 | -15.53 | 3.96 | 17.09 |
| Income taxes | 2.20 | -3.87 | |||
| Net earnings | -47.83 | -43.27 | -15.53 | 6.16 | 13.22 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 73.90 | 60.30 | |||
| Buildings | 12.42 | 3.93 | |||
| Machinery and equipment | 28.73 | 10.87 | |||
| Advance payments and construction in progress | 0.64 | ||||
| Tangible assets total | 115.69 | 75.09 | |||
| Investments total | 462.13 | 548.13 | 607.32 | ||
| Non-current loans receivable | 0.14 | 0.14 | |||
| Long term receivables total | 0.14 | 0.14 | |||
| Raw materials and consumables | 4.70 | 5.21 | |||
| Inventories total | 4.70 | 5.21 | |||
| Current trade debtors | 33.88 | 61.38 | |||
| Current amounts owed by group member comp. | 3.29 | 19.78 | |||
| Prepayments and accrued income | 0.59 | 0.80 | |||
| Current other receivables | 211.41 | 172.00 | |||
| Current deferred tax assets | 19.75 | 2.06 | |||
| Short term receivables total | 268.93 | 256.03 | |||
| Cash and bank deposits | 5.42 | 1.76 | |||
| Cash and cash equivalents | 5.42 | 1.76 | |||
| Balance sheet total (assets) | 462.13 | 548.13 | 607.32 | 394.89 | 338.23 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 175.58 | 132.31 | 116.78 | 15.00 | 15.00 |
| Retained earnings | 47.83 | 43.27 | 15.53 | 101.78 | 107.94 |
| Profit of the financial year | -47.83 | -43.27 | -15.53 | 6.16 | 13.22 |
| Shareholders equity total | 175.58 | 132.31 | 116.78 | 122.94 | 136.17 |
| Non-current other liabilities | 0.34 | 0.34 | |||
| Non-current liabilities total | 0.34 | 0.34 | |||
| Current loans from credit institutions | 65.64 | 47.63 | |||
| Advances received | 19.37 | 18.81 | |||
| Current trade creditors | 44.28 | 55.55 | |||
| Current owed to group member | 112.80 | 35.77 | |||
| Short-term deferred tax liabilities | 3.32 | ||||
| Other non-interest bearing current liabilities | 29.51 | 40.64 | |||
| Current liabilities total | 271.61 | 201.72 | |||
| Balance sheet total (liabilities) | 175.58 | 132.31 | 116.78 | 394.89 | 338.23 |
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.