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
F 16 SMEDJEN ApS — Credit Rating and Financial Key Figures
CVR number: 27120423
Fugledevej 16, 4490 Jerslev Sjælland
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 168.00 | 509.00 | 338.00 | 822.70 | 361.05 |
| Employee benefit expenses | - 378.00 | - 465.00 | - 401.00 | - 335.22 | - 430.94 |
| Total depreciation | -7.28 | ||||
| EBIT | - 210.00 | 44.00 | -63.00 | 487.48 | -77.16 |
| Other financial income | 0.62 | ||||
| Other financial expenses | -1.00 | -2.00 | -1.00 | -1.39 | -0.02 |
| Pre-tax profit | - 211.00 | 42.00 | -64.00 | 486.08 | -76.56 |
| Income taxes | 33.00 | -16.00 | -4.00 | - 112.59 | 4.71 |
| Net earnings | - 178.00 | 26.00 | -68.00 | 373.49 | -71.86 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 39.38 | ||||
| Tangible assets total | 39.38 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 113.00 | 100.00 | 126.00 | 24.70 | 22.49 |
| Inventories total | 113.00 | 100.00 | 126.00 | 24.70 | 22.49 |
| Current trade debtors | 229.00 | 257.00 | 380.00 | 487.99 | 186.86 |
| Prepayments and accrued income | 2.00 | 2.00 | 10.00 | ||
| Current other receivables | 50.00 | 34.00 | 56.00 | 9.29 | 326.99 |
| Current deferred tax assets | 4.71 | ||||
| Short term receivables total | 281.00 | 293.00 | 446.00 | 497.28 | 518.56 |
| Cash and bank deposits | 107.00 | 64.00 | 360.55 | 66.18 | |
| Cash and cash equivalents | 107.00 | 64.00 | 360.55 | 66.18 | |
| Balance sheet total (assets) | 501.00 | 457.00 | 572.00 | 882.53 | 646.61 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 222.00 | 44.00 | 70.00 | 1.56 | 375.05 |
| Profit of the financial year | - 178.00 | 26.00 | -68.00 | 373.49 | -71.86 |
| Shareholders equity total | 169.00 | 195.00 | 127.00 | 500.05 | 428.19 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 28.00 | ||||
| Current trade creditors | 104.00 | 83.00 | 151.00 | 80.74 | 39.00 |
| Current owed to participating | 23.49 | 24.59 | |||
| Current owed to group member | 67.00 | 66.00 | 66.00 | 60.24 | 53.19 |
| Short-term deferred tax liabilities | 87.51 | 87.51 | |||
| Other non-interest bearing current liabilities | 161.00 | 110.00 | 200.00 | 130.50 | 14.13 |
| Accruals and deferred income | 3.00 | ||||
| Current liabilities total | 332.00 | 262.00 | 445.00 | 382.48 | 218.42 |
| Balance sheet total (liabilities) | 501.00 | 457.00 | 572.00 | 882.53 | 646.61 |
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.