Semere drift ApS — Credit Rating and Financial Key Figures
CVR number: 38014846
Kongsdalvej 39, 2720 Vanløse
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 154.72 | 1 252.21 | 3 085.12 | 2 142.49 | 1 229.21 |
| Employee benefit expenses | - 501.85 | - 690.38 | - 738.07 | - 702.64 | - 733.87 |
| EBIT | 652.87 | 561.83 | 2 347.05 | 1 439.85 | 495.34 |
| Other financial income | 6.42 | ||||
| Other financial expenses | -6.43 | -6.65 | -9.70 | -1.93 | -13.64 |
| Pre-tax profit | 646.44 | 555.18 | 2 337.36 | 1 437.92 | 488.11 |
| Income taxes | - 142.74 | - 124.72 | - 517.44 | - 318.52 | - 111.92 |
| Net earnings | 503.70 | 430.46 | 1 819.92 | 1 119.40 | 376.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 4.65 | 1 558.89 | 56.85 | ||
| Current owed by particip. interest comp. | 59.09 | ||||
| Current other receivables | 7.63 | 126.00 | 108.54 | 15.10 | |
| Current deferred tax assets | 65.58 | ||||
| Short term receivables total | 63.74 | 7.63 | 126.00 | 1 667.43 | 137.53 |
| Cash and bank deposits | 930.34 | 757.53 | 2 285.27 | 676.09 | 441.04 |
| Cash and cash equivalents | 930.34 | 757.53 | 2 285.27 | 676.09 | 441.04 |
| Balance sheet total (assets) | 994.09 | 765.16 | 2 411.27 | 2 343.52 | 578.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 503.70 | 430.56 | 1 819.92 | 1 000.00 | 376.19 |
| Other reserves | 3.72 | ||||
| Retained earnings | - 488.47 | - 418.95 | -1 808.42 | - 988.50 | - 245.29 |
| Profit of the financial year | 503.70 | 430.46 | 1 819.92 | 1 119.40 | 376.19 |
| Shareholders equity total | 568.93 | 495.78 | 1 881.42 | 1 180.90 | 557.09 |
| Non-current liabilities total | |||||
| Current trade creditors | 14.31 | ||||
| Current owed to participating | 1.69 | 0.57 | |||
| Current owed to group member | 323.00 | ||||
| Short-term deferred tax liabilities | 305.31 | 224.00 | 285.94 | 406.65 | |
| Other non-interest bearing current liabilities | 119.86 | 45.37 | 243.90 | 431.27 | 6.59 |
| Current liabilities total | 425.16 | 269.38 | 529.85 | 1 162.62 | 21.48 |
| Balance sheet total (liabilities) | 994.09 | 765.16 | 2 411.27 | 2 343.52 | 578.57 |
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.