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
Smuggler Imports ApS — Credit Rating and Financial Key Figures
CVR number: 38904205
Mesterstien 3, 2400 København NV
mj.dziadul@gmail.com
tel: 40562193
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 491.27 | 1 699.57 | 1 504.36 | 2 980.56 | 2 843.81 |
| Employee benefit expenses | -1 174.56 | -1 454.49 | -1 308.96 | -2 234.59 | -2 164.51 |
| Other operating expenses | -53.13 | ||||
| Total depreciation | - 137.07 | - 175.00 | - 136.04 | - 164.08 | - 100.26 |
| EBIT | 179.64 | 70.08 | 59.36 | 581.89 | 525.91 |
| Other financial income | 2.17 | 1.22 | |||
| Other financial expenses | -9.51 | -31.54 | -3.15 | -4.53 | -8.98 |
| Net income from associates (fin.) | 211.01 | - 230.37 | - 541.96 | 249.83 | 92.29 |
| Pre-tax profit | 381.15 | - 191.84 | - 485.75 | 829.36 | 610.43 |
| Income taxes | -86.13 | -10.94 | -8.44 | - 128.53 | - 116.27 |
| Net earnings | 295.02 | - 202.78 | - 494.19 | 700.83 | 494.16 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 235.72 | 157.15 | 98.22 | 12.49 | |
| Intangible assets total | 235.72 | 157.15 | 98.22 | 12.49 | |
| Buildings | 20.00 | 227.95 | 185.21 | 113.97 | 138.98 |
| Machinery and equipment | 77.75 | 58.31 | 23.94 | ||
| Tangible assets total | 97.75 | 286.26 | 209.15 | 113.97 | 138.98 |
| Holdings in group member companies | 1 096.81 | 866.43 | 324.47 | 574.30 | 766.64 |
| Investments total | 1 096.81 | 866.43 | 324.47 | 574.30 | 766.64 |
| Long term receivables total | |||||
| Finished products/goods | 115.07 | 98.26 | 229.26 | 252.89 | 189.67 |
| Inventories total | 115.07 | 98.26 | 229.26 | 252.89 | 189.67 |
| Current trade debtors | 262.07 | 189.88 | 2.91 | ||
| Current amounts owed by group member comp. | 37.86 | 100.00 | |||
| Prepayments and accrued income | 36.34 | 0.41 | 2.42 | ||
| Current other receivables | 47.42 | 83.81 | |||
| Current deferred tax assets | 73.69 | 1.56 | 24.12 | 14.80 | 13.16 |
| Short term receivables total | 409.96 | 191.85 | 124.12 | 65.13 | 99.39 |
| Cash and bank deposits | 383.94 | 401.73 | 480.43 | 1 014.46 | 1 461.10 |
| Cash and cash equivalents | 383.94 | 401.73 | 480.43 | 1 014.46 | 1 461.10 |
| Balance sheet total (assets) | 2 339.25 | 2 001.68 | 1 465.65 | 2 033.24 | 2 655.78 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
| Share premium account | 350.00 | 350.00 | |||
| Asset revaluation reserve | 46.81 | ||||
| Shares repurchased | 117.00 | ||||
| Other reserves | 183.56 | ||||
| Retained earnings | 137.67 | 295.93 | 626.72 | 132.53 | 833.35 |
| Profit of the financial year | 295.02 | - 202.78 | - 494.19 | 700.83 | 494.16 |
| Shareholders equity total | 1 646.50 | 1 326.72 | 832.53 | 1 533.36 | 2 027.51 |
| Non-current deferred tax liabilities | 114.64 | ||||
| Non-current liabilities total | 114.64 | ||||
| Current loans from credit institutions | 112.20 | ||||
| Advances received | 31.39 | ||||
| Current trade creditors | 13.27 | 54.91 | 85.05 | 66.83 | 40.87 |
| Current owed to participating | 100.00 | ||||
| Current owed to group member | 138.45 | 206.87 | 94.88 | 70.20 | |
| Short-term deferred tax liabilities | 159.82 | 0.51 | 112.20 | ||
| Other non-interest bearing current liabilities | 419.67 | 449.71 | 341.20 | 225.98 | 290.36 |
| Current liabilities total | 692.75 | 674.97 | 633.12 | 499.89 | 513.63 |
| Balance sheet total (liabilities) | 2 339.25 | 2 001.68 | 1 465.65 | 2 033.24 | 2 655.78 |
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.