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
SMUS ApS — Credit Rating and Financial Key Figures
CVR number: 51606310
Kristiansmindegaardene 8, Systofte 4800 Nykøbing F
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 332.85 | 449.64 | 200.98 | 707.25 | 439.00 |
| Other operating income | 13.80 | ||||
| Purchases during the financial year | -17.39 | -37.85 | |||
| External services | - 346.61 | -45.50 | |||
| Gross profit | - 259.59 | 131.28 | - 255.58 | 193.35 | 175.52 |
| Costs of management | - 245.68 | - 286.66 | - 445.54 | - 496.51 | - 225.63 |
| Other operating expenses | - 236.72 | - 200.76 | -66.82 | ||
| Total depreciation | - 405.10 | - 383.90 | - 312.10 | - 122.50 | - 142.50 |
| EBIT | - 901.41 | - 453.38 | - 768.56 | -1 362.15 | 33.02 |
| Other financial income | 84.82 | 92.34 | 96.01 | 83.85 | 10.15 |
| Other financial expenses | -44.09 | -60.24 | -44.90 | -41.56 | |
| Reduction non-current investment assets | -84.75 | ||||
| Income from other inv. held as non-curr. assets | 512.85 | 90.51 | 73.37 | 1 274.90 | |
| Net income from associates (fin.) | -0.14 | ||||
| Pre-tax profit | - 860.68 | 91.56 | - 648.85 | -1 334.58 | 1 276.52 |
| Income taxes | -44.24 | ||||
| Net earnings | - 904.92 | 91.56 | - 648.85 | -1 334.58 | 1 276.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 763.73 | 6 683.73 | 6 578.76 | 6 498.76 | 6 305.64 |
| Buildings | 981.00 | 901.10 | 669.00 | 250.30 | 187.80 |
| Tangible assets total | 7 744.73 | 7 584.83 | 7 247.76 | 6 749.06 | 6 493.44 |
| Holdings in group member companies | 474.47 | 474.47 | 474.47 | 474.47 | 474.47 |
| Investments total | 474.47 | 474.47 | 474.47 | 474.47 | 474.47 |
| Non-current loans receivable | 1 427.75 | 782.32 | 119.28 | 990.74 | |
| Long term receivables total | 1 427.75 | 782.32 | 119.28 | 990.74 | |
| Inventories total | |||||
| Current trade debtors | 2 401.32 | 1 904.07 | 1 086.30 | 5.54 | 1 326.60 |
| Current amounts owed by group member comp. | 2 584.95 | 2 584.95 | 2 586.74 | 2 581.67 | 2 581.67 |
| Current deferred tax assets | 4.40 | 4.40 | 2.23 | ||
| Short term receivables total | 4 986.27 | 4 493.42 | 3 677.44 | 2 587.21 | 3 910.50 |
| Cash and bank deposits | 69.35 | 28.74 | 849.04 | 198.18 | 434.33 |
| Cash and cash equivalents | 69.35 | 28.74 | 849.04 | 198.18 | 434.33 |
| Balance sheet total (assets) | 14 702.57 | 13 363.78 | 12 367.99 | 10 999.65 | 11 312.73 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | - 184.20 | 100.00 | |||
| Other reserves | 5 342.28 | 4 253.16 | 4 344.72 | 3 695.87 | 2 261.28 |
| Retained earnings | - 100.00 | ||||
| Profit of the financial year | - 904.92 | 91.56 | - 648.85 | -1 334.58 | 1 276.52 |
| Shareholders equity total | 4 453.16 | 4 544.72 | 3 895.87 | 2 561.28 | 3 737.80 |
| Provisions | 6 046.63 | 6 046.63 | 6 046.63 | 6 046.63 | 5 557.79 |
| Non-current loans from credit institutions | 1 552.38 | 1 408.40 | 1 263.78 | 1 122.48 | 816.81 |
| Non-current owed to participating | 57.00 | 35.77 | |||
| Non-current deferred tax liabilities | 351.67 | 474.05 | 404.00 | ||
| Non-current liabilities total | 1 552.38 | 1 408.40 | 1 615.45 | 1 653.53 | 1 256.58 |
| Current loans from credit institutions | 150.00 | 150.00 | 150.00 | 150.00 | 67.00 |
| Current trade creditors | 15.64 | 86.19 | 62.50 | 72.95 | 77.97 |
| Current owed to participating | 1 536.94 | 229.55 | 141.99 | 59.72 | 161.05 |
| Current owed to group member | 455.55 | 455.55 | 455.55 | 455.55 | 454.55 |
| Other non-interest bearing current liabilities | 492.27 | 442.74 | |||
| Current liabilities total | 2 650.40 | 1 364.03 | 810.04 | 738.21 | 760.56 |
| Balance sheet total (liabilities) | 14 702.57 | 13 363.78 | 12 367.99 | 10 999.65 | 11 312.73 |
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.