Snamix ApS — Credit Rating and Financial Key Figures
CVR number: 42390690
Peter Willemoes Vej 129, 5220 Odense SØ
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 216.82 | 132.52 | 251.27 |
| Employee benefit expenses | - 487.30 | - 219.34 | - 136.24 |
| Total depreciation | -77.80 | -77.22 | -73.00 |
| EBIT | - 348.27 | - 164.04 | 42.03 |
| Other financial income | 1.60 | ||
| Other financial expenses | -5.36 | -11.51 | -13.66 |
| Pre-tax profit | - 353.63 | - 175.55 | 29.98 |
| Income taxes | 85.80 | ||
| Net earnings | - 267.83 | - 175.55 | 29.98 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 351.00 | 312.00 | 273.00 |
| Intangible assets total | 351.00 | 312.00 | 273.00 |
| Machinery and equipment | 133.20 | 99.90 | 66.60 |
| Tangible assets total | 133.20 | 99.90 | 66.60 |
| Other receivables | 43.00 | 20.05 | 20.05 |
| Investments total | 43.00 | 20.05 | 20.05 |
| Long term receivables total | |||
| Finished products/goods | 225.89 | 192.02 | 171.07 |
| Inventories total | 225.89 | 192.02 | 171.07 |
| Current trade debtors | 28.67 | 16.55 | 25.23 |
| Current amounts owed by group member comp. | 27.18 | ||
| Current other receivables | 3.79 | ||
| Short term receivables total | 32.46 | 16.55 | 52.41 |
| Cash and bank deposits | 84.16 | 110.55 | 109.37 |
| Cash and cash equivalents | 84.16 | 110.55 | 109.37 |
| Balance sheet total (assets) | 869.72 | 751.06 | 692.50 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 551.28 | 283.45 | 107.90 |
| Profit of the financial year | - 267.83 | - 175.55 | 29.98 |
| Shareholders equity total | 323.45 | 147.90 | 177.88 |
| Non-current liabilities total | |||
| Current loans from credit institutions | 9.57 | ||
| Current trade creditors | 93.53 | 114.42 | 109.53 |
| Current owed to participating | 157.26 | 204.52 | 93.10 |
| Other non-interest bearing current liabilities | 295.48 | 274.65 | 312.00 |
| Current liabilities total | 546.27 | 603.15 | 514.62 |
| Balance sheet total (liabilities) | 869.72 | 751.06 | 692.50 |
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.