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 Agro A/S — Credit Rating and Financial Key Figures
CVR number: 10089751
Park Allé 355, 2605 Brøndby
tel: 96453032
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 687.50 | 907.62 | 776.66 | 1 071.51 | 919.10 |
| Other operating income | 9.30 | 10.21 | 7.79 | 11.11 | |
| Purchases during the financial year | - 711.53 | - 564.93 | - 812.89 | - 689.27 | |
| External services | -49.47 | -58.28 | -86.27 | -90.95 | |
| Gross profit | 687.50 | 155.93 | 163.66 | 180.13 | 149.99 |
| Employee benefit expenses | -97.73 | - 118.28 | - 172.11 | - 169.05 | |
| Other operating expenses | -0.62 | -1.52 | -1.84 | -0.94 | |
| Total depreciation | -23.39 | -23.43 | -25.37 | -7.45 | |
| EBIT | -16.50 | 34.19 | 20.44 | -19.20 | -27.45 |
| Other financial income | 0.05 | 0.19 | 0.45 | 0.19 | |
| Other financial expenses | -2.07 | -9.19 | -14.48 | -4.95 | |
| Pre-tax profit | -18.60 | 32.17 | 11.44 | -33.23 | -32.20 |
| Income taxes | 4.90 | -6.28 | -2.42 | 7.35 | 5.88 |
| Net earnings | -13.70 | 25.89 | 9.02 | -25.88 | -26.32 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 2.20 | 1.65 | 1.10 | 0.57 | |
| Intangible assets total | 2.20 | 1.65 | 1.10 | 0.57 | |
| Buildings | 4.82 | 4.35 | 5.06 | 4.07 | |
| Machinery and equipment | 110.91 | 245.46 | 22.52 | 23.54 | |
| Tangible assets total | 115.73 | 249.80 | 27.59 | 27.61 | |
| Other non-current investments | 107.50 | ||||
| Investments total | 107.50 | ||||
| Long term receivables total | |||||
| Finished products/goods | 193.01 | 481.79 | 561.04 | 424.87 | |
| Inventories total | 193.01 | 481.79 | 561.04 | 424.87 | |
| Current trade debtors | 85.41 | 83.19 | 92.23 | 63.18 | |
| Current amounts owed by group member comp. | 15.60 | 8.22 | 1.25 | 0.32 | |
| Prepayments and accrued income | 0.66 | 0.76 | 1.29 | 2.62 | |
| Current other receivables | 242.70 | 15.29 | 35.04 | 5.58 | 12.88 |
| Current deferred tax assets | 5.96 | 0.07 | 0.61 | ||
| Short term receivables total | 242.70 | 116.96 | 133.18 | 100.42 | 79.61 |
| Cash and bank deposits | 0.04 | 0.04 | 35.44 | 4.43 | |
| Cash and cash equivalents | 0.04 | 0.04 | 35.44 | 4.43 | |
| Balance sheet total (assets) | 350.20 | 427.93 | 866.46 | 725.58 | 537.10 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 83.99 | 10.00 | 12.50 | 12.55 | 12.55 |
| Shares repurchased | 30.00 | 40.00 | |||
| Other reserves | 1.71 | 1.28 | 0.86 | 0.45 | |
| Retained earnings | 13.70 | 92.28 | 241.10 | 276.95 | 211.48 |
| Profit of the financial year | -13.70 | 25.89 | 9.02 | -25.88 | -26.32 |
| Shareholders equity total | 83.99 | 159.88 | 263.90 | 264.48 | 238.16 |
| Provisions | 3.20 | 7.99 | 17.27 | 1.52 | 5.68 |
| Non-current loans from credit institutions | 0.55 | 0.32 | |||
| Non-current liabilities total | 0.55 | 0.32 | |||
| Current loans from credit institutions | 0.22 | 0.31 | 0.23 | ||
| Current trade creditors | 54.28 | 113.73 | 86.18 | 84.92 | |
| Current owed to participating | 0.51 | ||||
| Current owed to group member | 156.99 | 429.69 | 328.69 | 170.60 | |
| Short-term deferred tax liabilities | 3.80 | ||||
| Other non-interest bearing current liabilities | 263.00 | 45.00 | 33.29 | 36.47 | 29.99 |
| Accruals and deferred income | 8.36 | 7.39 | 6.69 | ||
| Current liabilities total | 263.00 | 260.06 | 585.29 | 459.04 | 292.93 |
| Balance sheet total (liabilities) | 350.19 | 427.93 | 866.46 | 725.58 | 537.10 |
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.