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
ELJ Smedie & Montage ApS — Credit Rating and Financial Key Figures
CVR number: 42491063
Merkurvej 4, 9300 Sæby
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 547.32 | 3 591.74 | 3 963.66 | 2 854.31 | 3 015.88 |
| Employee benefit expenses | -2 435.51 | -3 180.76 | -4 420.91 | -2 399.59 | -2 605.61 |
| Total depreciation | -94.45 | - 111.27 | - 119.05 | - 119.05 | - 175.31 |
| EBIT | 17.36 | 299.71 | - 576.30 | 335.68 | 234.96 |
| Other financial income | 2.20 | 3.34 | 0.98 | 0.66 | |
| Other financial expenses | -46.38 | -62.34 | -68.15 | - 117.04 | -84.16 |
| Pre-tax profit | -29.01 | 239.57 | - 641.11 | 219.62 | 151.46 |
| Income taxes | 5.96 | -53.60 | 140.38 | -55.27 | -34.19 |
| Net earnings | -23.05 | 185.97 | - 500.74 | 164.35 | 117.27 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 48.71 | 37.38 | 26.06 | 14.73 | 12.41 |
| Goodwill | 675.00 | 600.00 | 525.00 | 450.00 | 375.00 |
| Intangible assets total | 723.71 | 637.38 | 551.06 | 464.73 | 387.41 |
| Buildings | 34.35 | 26.12 | 17.89 | 9.66 | |
| Machinery and equipment | 46.15 | 78.98 | 103.90 | 279.41 | 200.67 |
| Tangible assets total | 46.15 | 113.33 | 130.02 | 297.30 | 210.33 |
| Investments total | 216.50 | 200.00 | |||
| Non-current other receivables | 200.00 | ||||
| Long term receivables total | 200.00 | ||||
| Raw materials and consumables | 357.00 | 397.41 | 403.00 | 408.00 | 358.50 |
| Inventories total | 357.00 | 397.41 | 403.00 | 408.00 | 358.50 |
| Current trade debtors | 294.92 | 450.40 | 673.05 | 539.07 | 729.43 |
| Current amounts owed by group member comp. | 56.56 | 19.66 | 20.64 | ||
| Prepayments and accrued income | 89.32 | 126.48 | 52.33 | 19.25 | 11.56 |
| Current other receivables | 561.53 | 661.00 | 486.38 | 470.93 | 362.03 |
| Short term receivables total | 945.77 | 1 294.45 | 1 231.42 | 1 049.89 | 1 103.02 |
| Cash and bank deposits | 32.11 | ||||
| Cash and cash equivalents | 32.11 | ||||
| Balance sheet total (assets) | 2 304.74 | 2 659.08 | 2 515.50 | 2 219.93 | 2 059.26 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 129.63 | ||||
| Retained earnings | 413.94 | 261.25 | 447.23 | -53.51 | 110.84 |
| Profit of the financial year | -23.05 | 185.97 | - 500.74 | 164.35 | 117.27 |
| Shareholders equity total | 430.89 | 616.86 | -13.51 | 150.84 | 268.11 |
| Provisions | 156.66 | 176.21 | 35.83 | 86.51 | 103.46 |
| Non-current loans from credit institutions | 627.10 | 535.06 | 460.70 | 359.73 | 251.61 |
| Non-current liabilities total | 627.10 | 535.06 | 460.70 | 359.73 | 251.61 |
| Current loans from credit institutions | 325.47 | 328.82 | 906.77 | 838.95 | 688.10 |
| Current trade creditors | 391.59 | 445.04 | 501.02 | 361.02 | 290.51 |
| Current owed to participating | 0.23 | 41.62 | 5.01 | 5.42 | |
| Current owed to group member | 6.65 | ||||
| Short-term deferred tax liabilities | 10.58 | 34.05 | 17.24 | ||
| Other non-interest bearing current liabilities | 362.45 | 522.82 | 583.07 | 417.87 | 428.17 |
| Current liabilities total | 1 090.10 | 1 330.95 | 2 032.47 | 1 622.85 | 1 436.08 |
| Balance sheet total (liabilities) | 2 304.74 | 2 659.08 | 2 515.50 | 2 219.93 | 2 059.26 |
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.