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
ApS SMEDEGÅRDEN, NYKØBING SJ. — Credit Rating and Financial Key Figures
CVR number: 10133424
Svanetorvet 10, 4500 Nykøbing Sj
tel: 59911931
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 257.00 | 3 100.76 | 3 169.21 | 3 192.61 | 2 607.67 |
| Employee benefit expenses | -2 791.90 | -2 755.51 | -2 824.84 | -2 810.38 | -2 260.32 |
| Other operating expenses | -92.27 | -43.12 | -76.01 | -32.70 | -33.94 |
| Total depreciation | -67.47 | -62.32 | -38.24 | -38.24 | -38.24 |
| EBIT | 305.36 | 239.81 | 230.12 | 311.28 | 275.17 |
| Other financial income | 0.12 | 0.37 | 0.19 | 0.32 | 0.05 |
| Other financial expenses | -17.64 | -19.83 | -25.23 | -18.61 | -50.70 |
| Pre-tax profit | 298.98 | 220.35 | 205.08 | 292.99 | 224.51 |
| Income taxes | -75.17 | -49.47 | -46.23 | -65.78 | -50.23 |
| Net earnings | 223.81 | 170.88 | 158.85 | 227.21 | 174.29 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 264.28 | 1 231.04 | 1 197.79 | 1 164.55 | 1 131.31 |
| Machinery and equipment | 44.08 | 15.00 | 10.00 | 5.00 | |
| Tangible assets total | 1 308.36 | 1 246.04 | 1 207.79 | 1 169.55 | 1 131.31 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 67.41 | 84.31 | 78.51 | 73.04 | 75.82 |
| Finished products/goods | - 968.75 | 34.66 | 18.33 | 18.51 | 17.39 |
| Advance payments | 1 050.62 | ||||
| Inventories total | 149.27 | 118.97 | 96.84 | 91.55 | 93.20 |
| Current trade debtors | 1 214.84 | 1 106.04 | 1 093.48 | 766.81 | |
| Current amounts owed by group member comp. | 400.00 | 400.00 | 443.79 | 55.87 | |
| Prepayments and accrued income | 1.74 | ||||
| Current other receivables | 1 152.41 | 86.52 | 129.00 | 192.73 | 191.71 |
| Current deferred tax assets | 43.49 | 45.58 | 44.02 | 43.67 | 44.24 |
| Short term receivables total | 1 197.65 | 1 746.94 | 1 679.07 | 1 773.66 | 1 058.63 |
| Cash and bank deposits | 294.75 | 2.45 | 4.44 | 3.01 | 12.08 |
| Cash and cash equivalents | 294.75 | 2.45 | 4.44 | 3.01 | 12.08 |
| Balance sheet total (assets) | 2 950.04 | 3 114.40 | 2 988.14 | 3 037.77 | 2 295.22 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | 536.00 | |||
| Other reserves | - 100.00 | - 536.00 | |||
| Retained earnings | 334.62 | 558.43 | 729.31 | 788.16 | 479.37 |
| Profit of the financial year | 223.81 | 170.88 | 158.85 | 227.21 | 174.29 |
| Shareholders equity total | 683.43 | 854.31 | 1 013.16 | 1 140.37 | 778.66 |
| Non-current loans from credit institutions | 472.62 | 439.62 | 406.24 | 371.25 | 336.53 |
| Non-current other liabilities | 54.00 | ||||
| Non-current deferred tax liabilities | 57.00 | 55.80 | 55.80 | 27.90 | |
| Non-current liabilities total | 526.62 | 496.62 | 462.04 | 427.05 | 364.43 |
| Current loans from credit institutions | 32.50 | 370.14 | 431.15 | 484.12 | 62.68 |
| Advances received | 12.80 | ||||
| Current trade creditors | 363.73 | 447.48 | 242.54 | 258.78 | 213.48 |
| Current owed to participating | 134.00 | ||||
| Short-term deferred tax liabilities | 32.88 | 42.56 | 44.64 | 65.43 | 50.80 |
| Other non-interest bearing current liabilities | 1 310.89 | 903.29 | 794.60 | 662.02 | 678.38 |
| Current liabilities total | 1 739.99 | 1 763.46 | 1 512.94 | 1 470.35 | 1 152.13 |
| Balance sheet total (liabilities) | 2 950.04 | 3 114.40 | 2 988.14 | 3 037.77 | 2 295.22 |
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.