SMEMERITUS ApS
CVR number: 49158912
Pilevænget 1, Skelstrup 4930 Maribo
tel: 54780543
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.93 | -11.71 | -12.12 | -13.57 | -14.52 |
| EBIT | -12.93 | -11.71 | -12.12 | -13.57 | -14.52 |
| Other financial income | 21.32 | 86.34 | 15.25 | 138.56 | 134.82 |
| Other financial expenses | - 179.06 | -0.71 | - 102.33 | -0.02 | -0.02 |
| Pre-tax profit | - 170.66 | 73.92 | -99.19 | 124.96 | 120.27 |
| Income taxes | 42.93 | -27.49 | -26.44 | ||
| Net earnings | - 170.66 | 73.92 | -56.26 | 97.47 | 93.83 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 20.67 | 5.16 | 51.44 | 17.28 | |
| Short term receivables total | 20.67 | 5.16 | 51.44 | 17.28 | |
| Other current investments | 610.57 | 699.90 | 570.87 | 585.19 | 682.20 |
| Cash and bank deposits | 2.11 | 2.19 | |||
| Cash and cash equivalents | 610.57 | 699.90 | 572.98 | 585.19 | 684.39 |
| Balance sheet total (assets) | 631.24 | 705.05 | 624.42 | 602.47 | 684.39 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 90.00 | 54.00 | 70.00 | 70.00 | |
| Retained earnings | 592.23 | 331.57 | 351.48 | 225.22 | 252.69 |
| Profit of the financial year | - 170.66 | 73.92 | -56.26 | 97.47 | 93.83 |
| Shareholders equity total | 621.57 | 695.48 | 549.22 | 592.69 | 616.53 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.17 | 0.07 | |||
| Current trade creditors | 9.50 | 9.50 | 9.50 | 9.50 | 9.50 |
| Current owed to participating | 65.70 | 0.27 | 51.37 | ||
| Short-term deferred tax liabilities | 6.99 | ||||
| Current liabilities total | 9.67 | 9.57 | 75.20 | 9.77 | 67.86 |
| Balance sheet total (liabilities) | 631.24 | 705.05 | 624.42 | 602.47 | 684.39 |
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.