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
SEMO Media ApS — Credit Rating and Financial Key Figures
CVR number: 38948792
Jernvedvej 16, Gredsted 6771 Gredstedbro
info@semomedia.dk
semomedia.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 210.62 | 149.15 | 180.66 | 40.33 | 47.13 |
| Employee benefit expenses | - 195.13 | - 303.19 | -50.47 | ||
| Total depreciation | -3.76 | -2.90 | |||
| EBIT | 11.73 | 146.25 | 180.66 | - 262.86 | -3.34 |
| Other financial income | 16.92 | 16.20 | |||
| Other financial expenses | 4.65 | 8.59 | 10.09 | -0.63 | -3.19 |
| Income from other inv. held as non-curr. assets | 280.00 | ||||
| Pre-tax profit | 16.38 | 154.84 | 190.75 | 33.43 | 9.67 |
| Income taxes | -4.88 | -34.12 | -42.34 | 3.91 | 2.58 |
| Net earnings | 11.50 | 120.73 | 148.40 | 37.34 | 12.25 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2.90 | ||||
| Tangible assets total | 2.90 | ||||
| Holdings in group member companies | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Participating interests | 50.00 | 50.00 | |||
| Investments total | 40.00 | 90.00 | 90.00 | 40.00 | 40.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 41.09 | 22.19 | 19.31 | 9.00 | 5.63 |
| Current amounts owed by group member comp. | 399.39 | 373.39 | 367.39 | 392.84 | 412.46 |
| Current other receivables | 56.67 | 25.00 | 25.00 | 0.01 | |
| Current deferred tax assets | 10.43 | 21.81 | 25.45 | 12.91 | 18.58 |
| Short term receivables total | 507.59 | 442.39 | 437.15 | 414.76 | 436.67 |
| Other current investments | 39.03 | ||||
| Cash and bank deposits | 16.86 | 1.13 | 28.99 | 246.14 | 73.40 |
| Cash and cash equivalents | 16.86 | 1.13 | 28.99 | 246.14 | 112.43 |
| Balance sheet total (assets) | 567.34 | 533.51 | 556.14 | 700.90 | 589.10 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 55.00 | ||||
| Retained earnings | 199.82 | 211.32 | 332.05 | 480.45 | 517.79 |
| Profit of the financial year | 11.50 | 120.73 | 148.40 | 37.34 | 12.25 |
| Shareholders equity total | 306.32 | 372.05 | 520.45 | 557.79 | 570.05 |
| Provisions | 0.64 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 0.43 | 2.96 | 4.46 | 8.05 | |
| Short-term deferred tax liabilities | 60.79 | 2.13 | 1.98 | ||
| Other non-interest bearing current liabilities | 199.59 | 158.90 | 30.75 | 138.65 | 11.00 |
| Current liabilities total | 260.38 | 161.46 | 35.69 | 143.11 | 19.05 |
| Balance sheet total (liabilities) | 567.34 | 533.51 | 556.14 | 700.90 | 589.10 |
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.