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
SMART AUTOMATION ApS — Credit Rating and Financial Key Figures
CVR number: 31769574
Bransagervej 5, 9490 Pandrup
tel: 77349964
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 341.94 | 2 298.09 | 2 063.93 | 1 694.25 | 1 268.00 |
| Employee benefit expenses | -1 780.56 | -1 623.02 | -1 829.06 | -1 336.10 | -1 349.24 |
| Other operating expenses | -69.06 | ||||
| Total depreciation | - 172.86 | -88.89 | -84.19 | -27.62 | |
| EBIT | 388.51 | 655.24 | 150.67 | 330.54 | -81.24 |
| Other financial income | 2.66 | 11.60 | 5.17 | ||
| Other financial expenses | -43.19 | -57.05 | -60.32 | -60.29 | -64.21 |
| Pre-tax profit | 347.99 | 609.79 | 90.35 | 270.25 | - 140.28 |
| Income taxes | -87.47 | - 134.17 | -22.05 | -62.88 | 29.57 |
| Net earnings | 260.52 | 475.63 | 68.31 | 207.36 | - 110.71 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 190.37 | 107.86 | 27.62 | ||
| Machinery and equipment | 255.27 | 3.95 | |||
| Tangible assets total | 445.63 | 111.81 | 27.62 | ||
| Investments total | |||||
| Non-current other receivables | 114.00 | 114.00 | 114.00 | 114.00 | 114.00 |
| Long term receivables total | 114.00 | 114.00 | 114.00 | 114.00 | 114.00 |
| Finished products/goods | 1 948.39 | 4 213.58 | 4 053.68 | 3 828.94 | 3 088.63 |
| Inventories total | 1 948.39 | 4 213.58 | 4 053.68 | 3 828.94 | 3 088.63 |
| Current trade debtors | 286.01 | 1 326.57 | 618.63 | 176.54 | 91.67 |
| Current amounts owed by group member comp. | 827.41 | 23.09 | |||
| Prepayments and accrued income | 49.33 | 6.40 | 6.40 | 13.50 | 6.50 |
| Current deferred tax assets | 32.59 | 42.77 | 65.66 | 66.54 | 96.11 |
| Short term receivables total | 1 195.34 | 1 398.82 | 690.68 | 256.58 | 194.28 |
| Cash and bank deposits | 449.52 | 47.71 | 123.25 | 1 222.60 | 906.72 |
| Cash and cash equivalents | 449.52 | 47.71 | 123.25 | 1 222.60 | 906.72 |
| Balance sheet total (assets) | 4 152.89 | 5 885.92 | 5 009.23 | 5 422.12 | 4 303.63 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 600.00 | 200.00 | 500.00 | |
| Retained earnings | 659.92 | 320.44 | 596.07 | 164.38 | 371.74 |
| Profit of the financial year | 260.52 | 475.63 | 68.31 | 207.36 | - 110.71 |
| Shareholders equity total | 1 545.44 | 1 521.07 | 989.38 | 996.74 | 386.03 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 404.90 | 152.81 | |||
| Current trade creditors | 679.29 | 927.13 | 573.66 | 1 100.28 | 246.73 |
| Current owed to participating | 1.55 | 344.07 | 8.78 | 8.78 | 8.78 |
| Current owed to group member | 1 372.88 | 2 105.45 | 2 855.53 | 3 021.71 | 3 539.97 |
| Short-term deferred tax liabilities | 74.04 | 144.34 | 44.94 | 63.77 | |
| Other non-interest bearing current liabilities | 479.68 | 438.95 | 384.14 | 230.84 | 122.11 |
| Current liabilities total | 2 607.44 | 4 364.85 | 4 019.85 | 4 425.38 | 3 917.60 |
| Balance sheet total (liabilities) | 4 152.89 | 5 885.92 | 5 009.23 | 5 422.12 | 4 303.63 |
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.