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
RC Smedie & Montage ApS — Credit Rating and Financial Key Figures
CVR number: 40379029
Gl Egebjergvej 23, 8700 Horsens
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 594.34 | 549.31 | 252.96 | 750.82 | 947.10 |
| Employee benefit expenses | - 432.15 | - 507.76 | - 499.37 | - 529.90 | - 737.90 |
| Total depreciation | -6.70 | -13.33 | -13.33 | -6.63 | -4.67 |
| EBIT | 155.49 | 28.22 | - 259.74 | 214.29 | 204.53 |
| Other financial income | 0.15 | 0.02 | 0.10 | 0.10 | |
| Other financial expenses | -0.48 | -6.12 | -16.18 | -18.79 | -11.00 |
| Pre-tax profit | 155.16 | 22.12 | - 275.92 | 195.59 | 193.63 |
| Income taxes | -33.56 | 0.70 | -38.32 | ||
| Net earnings | 121.61 | 22.83 | - 275.92 | 195.59 | 155.31 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 33.30 | 19.97 | 6.63 | 50.33 | |
| Tangible assets total | 33.30 | 19.97 | 6.63 | 50.33 | |
| Investments total | 10.00 | 10.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 73.28 | 125.68 | 139.79 | 156.62 | 154.17 |
| Inventories total | 73.28 | 125.68 | 139.79 | 156.62 | 154.17 |
| Current trade debtors | 203.58 | 339.61 | 185.47 | 245.02 | 168.95 |
| Prepayments and accrued income | 17.06 | 19.79 | 13.71 | 9.81 | 31.82 |
| Current other receivables | 93.39 | 36.00 | 35.60 | 0.00 | |
| Short term receivables total | 220.63 | 452.79 | 235.19 | 290.43 | 200.78 |
| Cash and bank deposits | 122.51 | 191.44 | 259.81 | ||
| Cash and cash equivalents | 122.51 | 191.44 | 259.81 | ||
| Balance sheet total (assets) | 459.72 | 799.88 | 381.61 | 447.05 | 665.09 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | -34.98 | 86.63 | 109.45 | - 166.47 | 29.13 |
| Profit of the financial year | 121.61 | 22.83 | - 275.92 | 195.59 | 155.31 |
| Shareholders equity total | 236.63 | 159.45 | - 116.47 | 79.13 | 234.43 |
| Provisions | 0.70 | 2.00 | |||
| Non-current owed to group member | 29.04 | 36.32 | |||
| Non-current liabilities total | 29.04 | 36.32 | |||
| Current loans from credit institutions | 140.25 | 1.20 | |||
| Current trade creditors | 86.72 | 422.18 | 197.09 | 102.02 | 124.86 |
| Current owed to participating | 7.35 | 11.94 | 12.99 | 13.97 | 13.60 |
| Current owed to group member | 8.32 | 117.25 | 105.41 | 62.28 | 58.83 |
| Other non-interest bearing current liabilities | 90.96 | 89.05 | 42.33 | 188.46 | 195.05 |
| Current liabilities total | 193.35 | 640.42 | 498.08 | 367.92 | 392.34 |
| Balance sheet total (liabilities) | 459.72 | 799.88 | 381.61 | 447.05 | 665.09 |
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.