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
SEMLER GRUPPEN A/S — Credit Rating and Financial Key Figures
CVR number: 10154499
Park Allé 355, 2605 Brøndby
tel: 43288200
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 111.60 | 119.53 | 130.07 | 154.41 | 185.20 |
| Other operating income | 2.51 | 0.14 | 0.01 | 0.07 | |
| Purchases during the financial year | -4.79 | -5.98 | -6.88 | -7.70 | |
| External services | -25.81 | -31.27 | -41.61 | -45.88 | |
| Gross profit | 111.60 | 91.44 | 92.96 | 105.93 | 131.70 |
| Employee benefit expenses | - 104.77 | - 121.24 | - 129.70 | - 180.49 | |
| Other operating expenses | -0.00 | ||||
| Total depreciation | -2.88 | -3.49 | -3.47 | -4.91 | |
| EBIT | -21.00 | -16.21 | -31.77 | -27.24 | -53.71 |
| Other financial income | 19.38 | 86.93 | 103.47 | 101.77 | |
| Other financial expenses | -24.21 | -70.35 | -89.06 | -81.21 | |
| Net income from associates (fin.) | 761.86 | 718.31 | 770.13 | 1 424.97 | |
| Pre-tax profit | 729.30 | 740.81 | 703.12 | 757.30 | 1 391.82 |
| Income taxes | 4.98 | 3.07 | 1.98 | -1.04 | |
| Net earnings | 729.30 | 745.80 | 706.19 | 759.28 | 1 390.77 |
Assets (mDKK)
2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 0.01 | 9.27 | 8.63 | |
| Machinery and equipment | 12.38 | 10.09 | 9.45 | 5.81 |
| Tangible assets total | 12.38 | 10.09 | 18.71 | 14.44 |
| Holdings in group member companies | 1 747.18 | 2 003.84 | 2 026.16 | 2 579.37 |
| Participating interests | 384.06 | 472.94 | 586.53 | 847.55 |
| Investments total | 2 131.24 | 2 476.78 | 2 612.69 | 3 426.92 |
| Non-current loans receivable | 8.57 | 11.95 | 15.19 | |
| Long term receivables total | 8.57 | 11.95 | 15.19 | |
| Inventories total | ||||
| Current trade debtors | 1.72 | 0.04 | 0.30 | |
| Current amounts owed by group member comp. | 1 879.85 | 2 934.51 | 3 341.44 | 3 252.65 |
| Prepayments and accrued income | 0.43 | 0.82 | 1.24 | 1.73 |
| Current other receivables | 4.29 | 7.97 | 1.80 | 1.55 |
| Current deferred tax assets | 0.60 | 1.77 | 0.69 | 4.80 |
| Short term receivables total | 1 886.90 | 2 945.11 | 3 345.18 | 3 261.03 |
| Cash and bank deposits | 485.92 | 182.17 | 0.00 | 194.24 |
| Cash and cash equivalents | 485.92 | 182.17 | 0.00 | 194.24 |
| Balance sheet total (assets) | 4 516.44 | 5 622.72 | 5 988.53 | 6 911.81 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 2 005.76 | 1.60 | 1.60 | 1.60 | 1.60 |
| Shares repurchased | 300.00 | 280.00 | 335.00 | 700.00 | |
| Other reserves | 21.05 | 22.47 | 27.88 | 24.36 | |
| Retained earnings | - 729.30 | 1 422.04 | 1 898.50 | 2 255.52 | 2 304.75 |
| Profit of the financial year | 729.30 | 745.80 | 706.19 | 759.28 | 1 390.77 |
| Shareholders equity total | 2 005.76 | 2 490.49 | 2 908.76 | 3 379.29 | 4 421.48 |
| Provisions | 41.09 | 13.24 | 6.33 | 1.96 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 505.72 | 404.83 | 11.26 | ||
| Current trade creditors | 8.63 | 8.15 | 5.88 | 6.97 | |
| Current owed to group member | 1 934.01 | 2 136.64 | 2 144.89 | 2 390.78 | |
| Short-term deferred tax liabilities | 7.91 | 4.89 | 9.20 | 25.09 | |
| Other non-interest bearing current liabilities | 34.31 | 45.33 | 38.10 | 54.27 | |
| Current liabilities total | 1 984.86 | 2 700.73 | 2 602.91 | 2 488.37 | |
| Balance sheet total (liabilities) | 2 005.76 | 4 516.44 | 5 622.72 | 5 988.53 | 6 911.81 |
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.