AA SMEDE & MASKINFABRIK ApS — Credit Rating and Financial Key Figures
CVR number: 49498128
Brakkervej 11, 6040 Egtved
asa@aasm.dk
tel: 75554900
Income statement (kDKK)
2016 | 2017 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 1 821.46 | 1 333.49 |
Employee benefit expenses | -1 492.75 | -1 401.48 |
Total depreciation | -9.54 | - 314.01 |
EBIT | 319.18 | - 382.00 |
Other financial income | 147.50 | 167.10 |
Other financial expenses | - 284.08 | - 372.01 |
Pre-tax profit | 182.60 | - 586.92 |
Income taxes | -42.62 | 126.85 |
Net earnings | 139.97 | - 460.06 |
Assets (kDKK)
2016 | 2017 | |
---|---|---|
Intangible assets total | ||
Land and waters | 3 025.00 | 2 846.94 |
Machinery and equipment | 1 427.14 | 1 271.19 |
Tangible assets total | 4 452.14 | 4 118.13 |
Other receivables | 44.63 | |
Investments total | 44.63 | |
Long term receivables total | ||
Raw materials and consumables | 341.42 | 240.74 |
Inventories total | 341.42 | 240.74 |
Current trade debtors | 361.15 | 369.64 |
Current amounts owed by group member comp. | 5 499.72 | 5 737.13 |
Prepayments and accrued income | 36.96 | |
Short term receivables total | 5 897.84 | 6 106.77 |
Balance sheet total (assets) | 10 691.40 | 10 510.28 |
Equity and liabilities (kDKK)
2016 | 2017 | |
---|---|---|
Share capital | 200.00 | 200.00 |
Asset revaluation reserve | 2 903.34 | 2 903.34 |
Retained earnings | 1 507.88 | 1 647.86 |
Profit of the financial year | 139.97 | - 460.06 |
Shareholders equity total | 4 751.20 | 4 291.14 |
Provisions | 645.03 | 518.17 |
Non-current loans from credit institutions | 1 291.33 | 1 296.94 |
Non-current liabilities total | 1 291.33 | 1 296.94 |
Current loans from credit institutions | 2 070.57 | 2 478.92 |
Current trade creditors | 158.76 | 107.36 |
Current owed to participating | 696.17 | 1 333.50 |
Short-term deferred tax liabilities | 34.41 | |
Other non-interest bearing current liabilities | 1 043.93 | 484.25 |
Current liabilities total | 4 003.84 | 4 404.03 |
Balance sheet total (liabilities) | 10 691.40 | 10 510.28 |
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.