SMEDEMESTER KIM NORUP ANDERSEN ApS — Credit Rating and Financial Key Figures
CVR number: 31471559
Stentoftevej 42, 2650 Hvidovre
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 259.00 | 448.00 | 291.00 | 417.00 | 505.57 |
| Employee benefit expenses | - 224.00 | - 240.00 | - 109.00 | - 238.00 | - 122.72 |
| Other operating expenses | -10.00 | ||||
| Total depreciation | -18.00 | ||||
| EBIT | 7.00 | 208.00 | 182.00 | 179.00 | 382.85 |
| Other financial expenses | -1.00 | -4.00 | -3.00 | -1.00 | -1.79 |
| Pre-tax profit | 6.00 | 204.00 | 179.00 | 178.00 | 381.06 |
| Income taxes | -1.00 | -45.00 | -40.00 | -39.00 | -83.93 |
| Net earnings | 5.00 | 159.00 | 139.00 | 139.00 | 297.13 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 67.00 | ||||
| Tangible assets total | 67.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Inventories total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Current trade debtors | 31.00 | 46.00 | 60.00 | 72.00 | 66.57 |
| Prepayments and accrued income | 9.00 | 11.00 | 15.00 | 21.00 | 16.13 |
| Current other receivables | 0.00 | ||||
| Short term receivables total | 40.00 | 57.00 | 75.00 | 93.00 | 82.70 |
| Cash and bank deposits | 420.00 | 697.00 | 434.00 | 596.00 | 820.62 |
| Cash and cash equivalents | 420.00 | 697.00 | 434.00 | 596.00 | 820.62 |
| Balance sheet total (assets) | 529.00 | 756.00 | 511.00 | 691.00 | 905.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 100.00 | 100.00 | ||
| Retained earnings | 57.00 | - 138.00 | -78.00 | -39.00 | 99.51 |
| Profit of the financial year | 5.00 | 159.00 | 139.00 | 139.00 | 297.13 |
| Shareholders equity total | 187.00 | 346.00 | 286.00 | 325.00 | 521.64 |
| Provisions | 15.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 20.00 | 20.00 | 21.00 | 19.00 | 22.26 |
| Current owed to group member | 71.00 | 8.00 | 67.00 | 139.12 | |
| Short-term deferred tax liabilities | 8.00 | 60.00 | 39.00 | 39.00 | 83.93 |
| Other non-interest bearing current liabilities | 228.00 | 322.00 | 98.00 | 308.00 | 138.37 |
| Current liabilities total | 327.00 | 410.00 | 225.00 | 366.00 | 383.68 |
| Balance sheet total (liabilities) | 529.00 | 756.00 | 511.00 | 691.00 | 905.32 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.