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
Smeden i Hjallese & Tarup ApS — Credit Rating and Financial Key Figures
CVR number: 38863029
Thulevej 22, Tarup 5210 Odense NV
thomas@smeden-hjallese.dk
tel: 66150685
www.smeden-hjallese.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 024.88 | 5 435.65 | 5 419.11 | 6 392.61 | 6 448.01 |
| Employee benefit expenses | -4 266.39 | -4 827.40 | -5 173.41 | -5 933.69 | -5 883.50 |
| Total depreciation | - 177.79 | - 187.71 | - 153.25 | - 193.15 | - 158.20 |
| EBIT | 580.69 | 420.55 | 92.46 | 265.76 | 406.31 |
| Other financial income | 0.72 | 0.41 | 47.43 | 53.10 | 69.10 |
| Other financial expenses | -7.28 | -35.51 | -63.21 | -41.69 | -52.10 |
| Pre-tax profit | 574.13 | 385.45 | 76.67 | 277.17 | 423.31 |
| Income taxes | - 130.94 | -91.89 | -23.21 | -76.06 | - 112.50 |
| Net earnings | 443.19 | 293.56 | 53.46 | 201.11 | 310.81 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 40.00 | ||||
| Intangible assets total | 40.00 | ||||
| Machinery and equipment | 533.21 | 445.50 | 606.10 | 583.99 | 1 125.85 |
| Tangible assets total | 533.21 | 445.50 | 606.10 | 583.99 | 1 125.85 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 516.27 | 659.26 | 638.25 | 530.48 | 397.83 |
| Inventories total | 516.27 | 659.26 | 638.25 | 530.48 | 397.83 |
| Current trade debtors | 740.12 | 450.32 | 699.48 | 1 123.93 | 985.38 |
| Current amounts owed by group member comp. | 743.94 | 926.81 | 1 103.07 | 1 291.99 | 1 560.05 |
| Prepayments and accrued income | 62.60 | 39.58 | 24.58 | 9.58 | |
| Current other receivables | 1 665.18 | 725.25 | 470.87 | 425.16 | 380.25 |
| Short term receivables total | 3 211.85 | 2 141.96 | 2 298.01 | 2 850.66 | 2 925.68 |
| Cash and bank deposits | 447.98 | ||||
| Cash and cash equivalents | 447.98 | ||||
| Balance sheet total (assets) | 4 749.31 | 3 246.73 | 3 542.36 | 3 965.13 | 4 449.36 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 250.00 | 150.00 | 140.00 | 155.00 | 200.00 |
| Retained earnings | 558.13 | 851.32 | 1 004.88 | 903.34 | 904.45 |
| Profit of the financial year | 443.19 | 293.56 | 53.46 | 201.11 | 310.81 |
| Shareholders equity total | 1 301.32 | 1 344.88 | 1 248.34 | 1 309.45 | 1 465.26 |
| Provisions | 128.00 | 33.00 | 24.20 | 62.60 | 45.30 |
| Non-current leasing loans | 287.54 | 184.30 | 296.66 | 234.77 | 626.86 |
| Non-current liabilities total | 287.54 | 184.30 | 296.66 | 234.77 | 626.86 |
| Current loans from credit institutions | 398.91 | 761.30 | 901.23 | 553.89 | |
| Advances received | 18.44 | 51.18 | |||
| Current trade creditors | 280.92 | 167.07 | 178.62 | 265.47 | 301.29 |
| Short-term deferred tax liabilities | 128.94 | 186.89 | 32.01 | 37.66 | 129.80 |
| Other non-interest bearing current liabilities | 2 622.58 | 931.68 | 1 001.22 | 1 135.51 | 1 275.79 |
| Current liabilities total | 3 032.44 | 1 684.55 | 1 973.15 | 2 358.31 | 2 311.95 |
| Balance sheet total (liabilities) | 4 749.31 | 3 246.73 | 3 542.36 | 3 965.13 | 4 449.36 |
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.