Din Smed Søren Andersen ApS — Credit Rating and Financial Key Figures
CVR number: 41481358
Sundvejen 2, Sundet 8560 Kolind
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 294.22 | 1 256.16 | 915.43 |
Employee benefit expenses | - 973.48 | - 612.50 | - 992.61 |
Other operating expenses | -18.60 | -18.06 | |
Total depreciation | -48.07 | -71.88 | - 109.90 |
EBIT | 254.08 | 553.73 | - 187.07 |
Other financial income | 2.50 | 0.86 | |
Other financial expenses | -40.76 | -36.34 | -13.93 |
Pre-tax profit | 213.32 | 519.89 | - 200.14 |
Income taxes | -52.59 | - 117.68 | 34.20 |
Net earnings | 160.73 | 402.21 | - 165.94 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 136.96 | 189.44 | 233.45 |
Buildings | 191.66 | 286.55 | 207.65 |
Tangible assets total | 328.61 | 475.99 | 441.09 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 50.00 | 80.00 | 80.00 |
Inventories total | 50.00 | 80.00 | 80.00 |
Current trade debtors | 304.16 | 485.82 | 292.62 |
Current other receivables | 347.74 | 24.86 | |
Current deferred tax assets | 33.20 | ||
Short term receivables total | 651.89 | 485.82 | 350.68 |
Cash and bank deposits | 15.39 | ||
Cash and cash equivalents | 15.39 | ||
Balance sheet total (assets) | 1 030.51 | 1 057.20 | 871.77 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 57.20 | 58.90 | |
Retained earnings | -57.20 | 44.63 | 446.83 |
Profit of the financial year | 160.73 | 402.21 | - 165.94 |
Shareholders equity total | 200.73 | 545.73 | 320.89 |
Provisions | 0.33 | 1.00 | |
Non-current liabilities total | |||
Current loans from credit institutions | 165.55 | 161.14 | |
Current trade creditors | 447.50 | 335.21 | 177.00 |
Other non-interest bearing current liabilities | 216.40 | 175.25 | 212.73 |
Current liabilities total | 829.46 | 510.47 | 550.88 |
Balance sheet total (liabilities) | 1 030.51 | 1 057.20 | 871.77 |
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.