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
SILMECO ApS — Credit Rating and Financial Key Figures
CVR number: 32337910
Kenny Drews Vej 101, 2450 København SV
info@silmeco.com
tel: 72300212
www.silmeco.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 444.27 | 2 976.52 | 1 687.80 | 2 833.97 | 5 103.39 |
| Employee benefit expenses | - 911.37 | -1 465.60 | -1 260.58 | -1 248.18 | -1 293.81 |
| Total depreciation | - 551.71 | ||||
| EBIT | 532.89 | 1 510.92 | 427.22 | 1 585.79 | 3 257.87 |
| Other financial income | 3.38 | 2.75 | 0.07 | 15.84 | 13.29 |
| Other financial expenses | -38.69 | -51.26 | -45.27 | -11.54 | -12.01 |
| Pre-tax profit | 497.58 | 1 462.41 | 382.02 | 1 590.09 | 3 259.15 |
| Income taxes | - 462.31 | 58.75 | - 333.56 | - 634.97 | |
| Net earnings | 497.58 | 1 000.10 | 440.77 | 1 256.52 | 2 624.19 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 1 031.62 | 2 342.74 | 3 999.46 | 5 517.05 | 6 163.60 |
| Intangible assets total | 1 031.62 | 2 342.74 | 3 999.46 | 5 517.05 | 6 163.60 |
| Tangible assets total | |||||
| Investments total | 8.85 | 8.85 | 9.79 | 9.79 | 10.05 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 63.91 | 102.09 | 14.52 | 290.07 | 28.24 |
| Prepayments and accrued income | 8.86 | ||||
| Current other receivables | 99.38 | 52.01 | 125.55 | 92.91 | |
| Current deferred tax assets | 66.20 | 323.63 | 313.77 | ||
| Short term receivables total | 163.29 | 220.29 | 463.69 | 603.83 | 130.01 |
| Cash and bank deposits | 3 809.58 | 3 374.32 | 3 259.97 | 2 162.47 | 3 462.55 |
| Cash and cash equivalents | 3 809.58 | 3 374.32 | 3 259.97 | 2 162.47 | 3 462.55 |
| Balance sheet total (assets) | 5 013.33 | 5 946.21 | 7 732.91 | 8 293.15 | 9 766.21 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Other reserves | 804.66 | 1 827.34 | 3 119.58 | 4 303.30 | 4 807.61 |
| Retained earnings | 78.47 | - 446.63 | - 738.76 | -1 481.71 | - 729.50 |
| Profit of the financial year | 497.58 | 1 000.10 | 440.77 | 1 256.52 | 2 624.19 |
| Shareholders equity total | 1 460.71 | 2 460.82 | 2 901.59 | 4 158.11 | 6 782.30 |
| Provisions | 3 065.14 | 2 826.40 | 4 714.56 | 4 000.62 | 2 355.99 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.39 | 5.01 | 26.23 | ||
| Current owed to group member | 4.00 | ||||
| Short-term deferred tax liabilities | 162.97 | 560.12 | |||
| Other non-interest bearing current liabilities | 317.12 | 138.58 | 90.54 | 134.41 | 67.80 |
| Current liabilities total | 487.47 | 143.59 | 116.77 | 134.41 | 627.92 |
| Balance sheet total (liabilities) | 5 013.33 | 5 430.81 | 7 732.91 | 8 293.15 | 9 766.21 |
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.