SM HOLDING, BJERRE ApS — Credit Rating and Financial Key Figures
CVR number: 29220999
Bjerrevej 347, Bjerre 8783 Hornsyld
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -10.27 | -11.31 | -11.34 | -13.58 | -13.14 |
| EBIT | -10.27 | -11.31 | -11.34 | -13.58 | -13.14 |
| Other financial income | 114.05 | 382.35 | 233.05 | 286.57 | 368.01 |
| Other financial expenses | -11.16 | -1.50 | -37.33 | -16.42 | -25.24 |
| Reduction non-current investment assets | -20.38 | -78.33 | -56.03 | -18.83 | -12.44 |
| Net income from associates (fin.) | 863.84 | 1 162.71 | 1 302.01 | 1 090.59 | 890.03 |
| Pre-tax profit | 936.07 | 1 453.91 | 1 430.34 | 1 328.33 | 1 207.23 |
| Income taxes | -21.23 | -81.53 | -40.96 | -56.50 | -73.11 |
| Net earnings | 914.85 | 1 372.38 | 1 389.38 | 1 271.83 | 1 134.12 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 1 023.55 | 1 357.92 | 1 308.90 | 1 480.65 | 1 758.25 |
| Investments total | 1 023.55 | 1 357.92 | 1 308.90 | 1 480.65 | 1 758.25 |
| Non-curr. owed by particip. interest comp. | 5 858.61 | 6 144.34 | 6 268.36 | ||
| Long term receivables total | 5 858.61 | 6 144.34 | 6 268.36 | ||
| Inventories total | |||||
| Current owed by particip. interest comp. | 3 386.79 | 4 210.90 | 154.69 | 293.35 | 905.27 |
| Current other receivables | 0.00 | ||||
| Short term receivables total | 3 386.79 | 4 210.90 | 154.69 | 293.35 | 905.27 |
| Other current investments | 607.74 | 496.12 | 355.92 | 449.00 | 601.75 |
| Cash and bank deposits | 22.13 | 358.85 | 41.87 | 576.17 | 497.39 |
| Cash and cash equivalents | 629.88 | 854.97 | 397.80 | 1 025.16 | 1 099.14 |
| Balance sheet total (assets) | 5 040.21 | 6 423.80 | 7 719.99 | 8 943.51 | 10 031.02 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Other reserves | 897.55 | 1 231.92 | 1 182.90 | 1 354.65 | 1 632.26 |
| Retained earnings | 3 027.09 | 3 551.06 | 4 915.28 | 6 074.00 | 7 007.23 |
| Profit of the financial year | 914.85 | 1 372.38 | 1 389.38 | 1 271.83 | 1 134.12 |
| Shareholders equity total | 5 019.79 | 6 336.87 | 7 669.76 | 8 884.39 | 9 959.60 |
| Non-current deferred tax liabilities | 48.50 | 59.85 | |||
| Non-current liabilities total | 48.50 | 59.85 | |||
| Current trade creditors | 8.75 | 9.38 | 10.63 | 10.63 | 11.56 |
| Short-term deferred tax liabilities | 11.67 | 77.55 | 38.59 | ||
| Other non-interest bearing current liabilities | 0.01 | 0.00 | 1.03 | 0.00 | |
| Current liabilities total | 20.42 | 86.92 | 50.24 | 10.63 | 11.56 |
| Balance sheet total (liabilities) | 5 040.21 | 6 423.80 | 7 719.99 | 8 943.51 | 10 031.02 |
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.