SMEDENE ApS — Credit Rating and Financial Key Figures
CVR number: 29976341
Simblegårdsvej 25, Klemensker 3790 Hasle
htr@smedene.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 311.48 | 998.55 | 215.42 | 479.71 | 1 105.90 |
| Employee benefit expenses | -1 200.83 | - 845.16 | - 343.45 | - 396.98 | - 709.69 |
| Total depreciation | -10.00 | -10.00 | -10.00 | -10.00 | |
| EBIT | 100.65 | 143.39 | - 138.03 | 72.73 | 396.21 |
| Other financial income | 0.02 | 0.04 | |||
| Other financial expenses | -1.66 | -1.55 | -0.97 | -10.24 | -50.42 |
| Pre-tax profit | 98.99 | 141.84 | - 138.99 | 62.51 | 345.83 |
| Income taxes | -23.30 | -32.19 | 29.80 | -12.20 | -91.46 |
| Net earnings | 75.69 | 109.66 | - 109.19 | 50.31 | 254.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 30.00 | 20.00 | 10.00 | ||
| Tangible assets total | 30.00 | 20.00 | 10.00 | ||
| Investments total | |||||
| Non-current loans receivable | 500.00 | 500.00 | 500.00 | 500.00 | 450.00 |
| Long term receivables total | 500.00 | 500.00 | 500.00 | 500.00 | 450.00 |
| Inventories total | |||||
| Current trade debtors | 153.22 | 346.29 | 36.94 | 158.06 | 75.66 |
| Current other receivables | 366.58 | ||||
| Current deferred tax assets | 29.80 | 17.60 | |||
| Short term receivables total | 153.22 | 346.29 | 66.74 | 175.66 | 442.24 |
| Cash and bank deposits | 339.64 | 8.43 | 28.73 | 215.35 | |
| Cash and cash equivalents | 339.64 | 8.43 | 28.73 | 215.35 | |
| Balance sheet total (assets) | 683.22 | 1 205.94 | 585.17 | 704.39 | 1 107.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 3.95 | 79.63 | 189.29 | 80.09 | 130.40 |
| Profit of the financial year | 75.69 | 109.66 | - 109.19 | 50.31 | 254.37 |
| Shareholders equity total | 204.63 | 314.29 | 205.09 | 255.40 | 509.77 |
| Provisions | 26.80 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 33.05 | ||||
| Current trade creditors | 51.38 | 33.69 | 27.79 | 3.18 | 3.48 |
| Current owed to group member | 162.50 | 242.51 | 250.18 | 276.19 | 276.19 |
| Short-term deferred tax liabilities | 21.60 | 32.19 | 47.06 | ||
| Other non-interest bearing current liabilities | 210.06 | 583.27 | 102.10 | 169.62 | 244.28 |
| Current liabilities total | 478.59 | 891.65 | 380.07 | 448.99 | 571.01 |
| Balance sheet total (liabilities) | 683.22 | 1 205.94 | 585.17 | 704.39 | 1 107.59 |
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.