MS Smed ApS
CVR number: 39509709
Føvlingvej 5, Bækbølling 6683 Føvling
info@ms-smed.dk
Income statement (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 452.90 | 380.55 |
| Employee benefit expenses | - 110.00 | - 322.75 |
| Other operating expenses | -15.00 | |
| Total depreciation | -93.29 | -91.44 |
| EBIT | 234.61 | -33.65 |
| Other financial income | 0.10 | |
| Other financial expenses | -3.96 | -9.97 |
| Pre-tax profit | 230.65 | -43.52 |
| Income taxes | -51.47 | 8.23 |
| Net earnings | 179.18 | -35.29 |
Assets (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 180.81 | 194.37 |
| Tangible assets total | 180.81 | 194.37 |
| Investments total | ||
| Non-current other receivables | 28.00 | |
| Long term receivables total | 28.00 | |
| Finished products/goods | 80.00 | |
| Advance payments | 48.84 | |
| Inventories total | 128.84 | |
| Current trade debtors | 114.53 | 125.21 |
| Current other receivables | 5.45 | 19.27 |
| Short term receivables total | 119.97 | 144.48 |
| Cash and bank deposits | 72.64 | 0.50 |
| Cash and cash equivalents | 72.64 | 0.50 |
| Balance sheet total (assets) | 373.43 | 496.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | |
|---|---|---|
| Share capital | 50.00 | 50.00 |
| Retained earnings | 179.18 | |
| Profit of the financial year | 179.18 | -35.29 |
| Shareholders equity total | 229.18 | 193.89 |
| Provisions | 16.02 | |
| Non-current other liabilities | 59.59 | |
| Non-current liabilities total | 59.59 | |
| Current loans from credit institutions | 3.15 | |
| Current trade creditors | 19.14 | 8.00 |
| Current owed to participating | 3.01 | |
| Other non-interest bearing current liabilities | 46.49 | 291.15 |
| Current liabilities total | 68.64 | 302.31 |
| Balance sheet total (liabilities) | 373.43 | 496.20 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.