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
SIMI A/S — Credit Rating and Financial Key Figures
CVR number: 80924119
Gammelgårdsvej 67, 3520 Farum
simi@simi.dk
tel: 44955810
www.simi.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 856.61 | 3 474.06 | 4 117.33 | 4 013.85 | 4 140.67 |
| Employee benefit expenses | -3 121.33 | -3 243.64 | -3 819.65 | -3 717.41 | -3 747.39 |
| Total depreciation | - 141.85 | - 182.13 | - 156.79 | - 184.72 | - 197.27 |
| EBIT | 1 593.43 | 48.28 | 140.90 | 111.73 | 196.01 |
| Other financial income | 5.54 | 4.82 | 3.50 | 2.92 | 7.19 |
| Other financial expenses | -38.29 | -27.77 | -36.63 | -44.65 | -35.34 |
| Pre-tax profit | 1 560.68 | 25.34 | 107.76 | 70.01 | 167.87 |
| Income taxes | - 347.31 | -9.68 | -26.75 | -19.86 | -41.76 |
| Net earnings | 1 213.37 | 15.65 | 81.02 | 50.15 | 126.11 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 315.55 | 272.16 | 450.71 | 445.92 | 310.27 |
| Machinery and equipment | 157.66 | 114.98 | 102.64 | 221.46 | 222.97 |
| Tangible assets total | 473.21 | 387.15 | 553.35 | 667.38 | 533.24 |
| Investments total | 209.86 | 213.92 | 232.99 | 238.67 | 241.92 |
| Long term receivables total | |||||
| Finished products/goods | 2 091.17 | 1 577.74 | 1 499.16 | 1 281.74 | 1 508.57 |
| Inventories total | 2 091.17 | 1 577.74 | 1 499.16 | 1 281.74 | 1 508.57 |
| Current trade debtors | 2 147.54 | 2 042.30 | 2 903.06 | 3 035.32 | 2 924.64 |
| Prepayments and accrued income | 357.03 | 351.08 | 365.32 | 365.88 | 402.80 |
| Current other receivables | 654.91 | 485.05 | 784.77 | 507.97 | 423.32 |
| Current deferred tax assets | 4.83 | ||||
| Short term receivables total | 3 159.48 | 2 883.26 | 4 053.15 | 3 909.17 | 3 750.76 |
| Cash and bank deposits | 107.70 | 2.21 | 74.18 | 535.87 | 372.76 |
| Cash and cash equivalents | 107.70 | 2.21 | 74.18 | 535.87 | 372.76 |
| Balance sheet total (assets) | 6 041.41 | 5 064.28 | 6 412.83 | 6 632.84 | 6 407.25 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 550.00 | 116.64 | |||
| Retained earnings | - 369.66 | 843.71 | 859.37 | 940.38 | 873.89 |
| Profit of the financial year | 1 213.37 | 15.65 | 81.02 | 50.15 | 126.11 |
| Shareholders equity total | 1 893.71 | 1 359.37 | 1 440.38 | 1 490.53 | 1 616.64 |
| Provisions | 7.45 | 19.59 | 27.15 | 15.49 | |
| Non-current loans from credit institutions | 48.62 | 78.51 | 55.89 | ||
| Non-current other liabilities | 177.27 | ||||
| Non-current deferred tax liabilities | 179.80 | 179.80 | 193.14 | 53.42 | |
| Non-current liabilities total | 225.90 | 258.31 | 235.69 | 193.14 | 53.42 |
| Current loans from credit institutions | 44.09 | 542.51 | 23.98 | ||
| Current trade creditors | 2 053.92 | 1 531.23 | 3 487.99 | 3 743.15 | 3 781.14 |
| Current owed to group member | 253.69 | 664.72 | 344.63 | 174.18 | 78.24 |
| Short-term deferred tax liabilities | 357.32 | 21.96 | 2.33 | 12.30 | |
| Other non-interest bearing current liabilities | 1 205.33 | 686.19 | 858.23 | 992.40 | 862.32 |
| Current liabilities total | 3 914.36 | 3 446.60 | 4 717.17 | 4 922.02 | 4 721.70 |
| Balance sheet total (liabilities) | 6 041.41 | 5 064.28 | 6 412.83 | 6 632.84 | 6 407.25 |
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.