Smedegaard ApS
CVR number: 42673129
Borgmesterbakken 14, 8700 Horsens
kristian_smede@hotmail.com
tel: 22270305
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 42.18 | 1 097.14 | 162.80 |
| Employee benefit expenses | -1.72 | -9.08 | |
| EBIT | 42.18 | 1 095.42 | 153.72 |
| Other financial income | 2.42 | ||
| Other financial expenses | -0.10 | -0.28 | |
| Pre-tax profit | 42.08 | 1 095.14 | 156.14 |
| Income taxes | -9.39 | - 241.12 | -36.67 |
| Net earnings | 32.69 | 854.03 | 119.47 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current loans receivable | 850.97 | ||
| Long term receivables total | 850.97 | ||
| Inventories total | |||
| Current trade debtors | 55.50 | 1 347.63 | 75.63 |
| Short term receivables total | 55.50 | 1 347.63 | 75.63 |
| Cash and bank deposits | 37.54 | 78.62 | 144.75 |
| Cash and cash equivalents | 37.54 | 78.62 | 144.75 |
| Balance sheet total (assets) | 93.04 | 1 426.25 | 1 071.34 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 115.00 | |
| Retained earnings | -67.32 | 671.71 | |
| Profit of the financial year | 32.69 | 854.03 | 119.47 |
| Shareholders equity total | 72.69 | 926.71 | 946.18 |
| Non-current liabilities total | |||
| Current trade creditors | 88.75 | ||
| Short-term deferred tax liabilities | 9.39 | 240.72 | 21.91 |
| Other non-interest bearing current liabilities | 10.96 | 258.83 | 14.51 |
| Current liabilities total | 20.36 | 499.54 | 125.17 |
| Balance sheet total (liabilities) | 93.04 | 1 426.25 | 1 071.34 |
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.