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
SMI EJENDOMME ApS — Credit Rating and Financial Key Figures
CVR number: 29935157
Egestubben 2, 4180 Sorø
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 826.84 | 871.27 | 947.53 | 954.89 | 945.35 |
| Total depreciation | - 269.36 | - 288.04 | -84.57 | -83.83 | -83.11 |
| EBIT | 557.48 | 583.22 | 862.96 | 871.06 | 862.25 |
| Other financial income | 20.60 | 1.64 | 11.82 | 15.17 | 5.30 |
| Other financial expenses | -29.06 | -61.42 | - 182.56 | - 198.68 | - 153.90 |
| Pre-tax profit | 549.02 | 523.45 | 692.23 | 687.54 | 713.64 |
| Income taxes | - 120.82 | - 115.64 | - 151.70 | - 151.92 | - 157.07 |
| Net earnings | 428.19 | 407.81 | 540.53 | 535.63 | 556.57 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 120.74 | 5 444.07 | 5 359.50 | 5 275.67 | 5 192.56 |
| Tangible assets total | 5 120.74 | 5 444.07 | 5 359.50 | 5 275.67 | 5 192.56 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.48 | 1.18 | |||
| Current amounts owed by group member comp. | 535.60 | ||||
| Prepayments and accrued income | 1.64 | ||||
| Current other receivables | 702.10 | 335.01 | |||
| Current deferred tax assets | 3.70 | ||||
| Short term receivables total | 1 237.70 | 1.64 | 335.01 | 8.48 | 4.88 |
| Cash and bank deposits | 2 889.69 | 850.00 | 485.83 | 801.57 | 537.23 |
| Cash and cash equivalents | 2 889.69 | 850.00 | 485.83 | 801.57 | 537.23 |
| Balance sheet total (assets) | 9 248.14 | 6 295.71 | 6 180.34 | 6 085.72 | 5 734.67 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 2 685.00 | 350.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 426.36 | - 348.17 | - 440.36 | - 399.83 | - 364.20 |
| Profit of the financial year | 428.19 | 407.81 | 540.53 | 535.63 | 556.57 |
| Shareholders equity total | 2 886.83 | 609.64 | 800.17 | 835.80 | 892.37 |
| Provisions | 563.32 | 518.98 | 519.40 | 519.98 | 520.72 |
| Non-current loans from credit institutions | 4 763.09 | 4 444.98 | 4 201.70 | 4 022.87 | 3 748.64 |
| Non-current other liabilities | 223.13 | 223.13 | 223.13 | 223.13 | 223.13 |
| Non-current liabilities total | 4 986.21 | 4 668.11 | 4 424.83 | 4 246.00 | 3 971.76 |
| Current loans from credit institutions | 292.31 | 369.95 | 309.02 | 248.00 | 263.75 |
| Current trade creditors | 7.66 | ||||
| Current owed to group member | 100.00 | ||||
| Short-term deferred tax liabilities | 166.44 | 52.18 | 45.09 | 45.41 | |
| Other non-interest bearing current liabilities | 353.02 | 76.84 | 81.83 | 82.88 | 86.06 |
| Current liabilities total | 811.77 | 498.98 | 435.94 | 483.94 | 349.82 |
| Balance sheet total (liabilities) | 9 248.14 | 6 295.71 | 6 180.34 | 6 085.72 | 5 734.67 |
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.