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
SMD Entertainment A/S — Credit Rating and Financial Key Figures
CVR number: 33382979
Klokkestøbervej 29, 8800 Viborg
kjensen@jensen-management.dk
tel: 86658497
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 913.29 | 5 605.80 | 4 729.23 | 5 753.12 | 7 084.31 |
| Employee benefit expenses | -2 791.03 | -3 469.46 | -4 666.30 | -5 317.67 | -5 713.02 |
| Total depreciation | - 112.30 | - 117.64 | -49.33 | - 180.63 | - 306.50 |
| EBIT | 3 009.96 | 2 018.69 | 13.60 | 254.82 | 1 064.79 |
| Other financial income | 47.37 | 5.59 | 1.34 | 16.14 | |
| Other financial expenses | -77.04 | - 161.47 | - 360.56 | - 509.43 | - 371.24 |
| Pre-tax profit | 2 980.30 | 1 862.80 | - 345.62 | - 254.61 | 709.68 |
| Income taxes | - 659.31 | - 407.95 | 74.00 | 54.03 | - 156.52 |
| Net earnings | 2 320.99 | 1 454.85 | - 271.62 | - 200.58 | 553.16 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 257.15 | 241.38 | |||
| Goodwill | 34.97 | 24.97 | |||
| Intangible assets total | 292.12 | 266.35 | |||
| Machinery and equipment | 200.06 | 164.92 | 441.22 | 686.44 | 611.89 |
| Tangible assets total | 200.06 | 164.92 | 441.22 | 686.44 | 611.89 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 7 821.03 | 12 290.42 | 14 117.81 | 15 006.56 | 17 037.30 |
| Advance payments | 130.17 | 193.26 | |||
| Inventories total | 7 951.20 | 12 290.42 | 14 117.81 | 15 006.56 | 17 230.56 |
| Current trade debtors | 2 531.43 | 2 744.72 | 2 890.25 | 4 757.99 | 3 295.57 |
| Prepayments and accrued income | 910.83 | 687.63 | 30.92 | 116.38 | |
| Current other receivables | 133.81 | 414.56 | 292.96 | 342.75 | 60.00 |
| Current deferred tax assets | 3.50 | 14.80 | 88.80 | 139.59 | |
| Short term receivables total | 3 579.57 | 3 861.70 | 3 272.01 | 5 271.25 | 3 471.94 |
| Cash and bank deposits | 1 297.21 | 18.11 | 10.10 | 9.47 | 59.80 |
| Cash and cash equivalents | 1 297.21 | 18.11 | 10.10 | 9.47 | 59.80 |
| Balance sheet total (assets) | 13 028.03 | 16 335.14 | 17 841.15 | 21 265.83 | 21 640.55 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | 571.00 | |||
| Retained earnings | 1 794.81 | 3 544.80 | 4 999.66 | 4 728.04 | 4 527.46 |
| Profit of the financial year | 2 320.99 | 1 454.85 | - 271.62 | - 200.58 | 553.16 |
| Shareholders equity total | 6 115.80 | 6 070.66 | 5 228.04 | 5 027.46 | 5 580.62 |
| Provisions | 24.37 | ||||
| Capital loans | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Non-current loans from credit institutions | 290.37 | 816.13 | 105.49 | ||
| Non-current deferred tax liabilities | 91.97 | 95.37 | |||
| Non-current liabilities total | 790.37 | 500.00 | 1 316.13 | 697.46 | 595.37 |
| Current loans from credit institutions | 617.24 | 2 271.61 | 3 183.25 | 4 924.26 | 4 652.79 |
| Advances received | 252.05 | 58.46 | 48.99 | 50.57 | |
| Current trade creditors | 3 019.79 | 3 923.42 | 2 629.22 | 4 672.71 | 3 940.17 |
| Current owed to group member | 294.40 | 2 313.34 | 3 248.26 | 3 254.51 | 2 744.63 |
| Short-term deferred tax liabilities | 662.01 | 419.25 | |||
| Other non-interest bearing current liabilities | 1 528.41 | 584.82 | 2 177.79 | 2 640.44 | 4 052.03 |
| Current liabilities total | 6 121.86 | 9 764.49 | 11 296.98 | 15 540.91 | 15 440.19 |
| Balance sheet total (liabilities) | 13 028.03 | 16 335.14 | 17 841.15 | 21 265.83 | 21 640.55 |
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.