SENECO A/S — Credit Rating and Financial Key Figures
CVR number: 35680586
Hasselager Centervej 25, 8260 Viby J
info@seneco.dk
tel: 70707100
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 262.71 | 357.89 | 529.62 | -3 426.53 | -7 123.09 |
| Employee benefit expenses | -2 224.91 | -2 209.16 | -2 455.50 | -4 464.55 | -4 188.32 |
| Other operating expenses | - 597.10 | - 116.67 | |||
| Total depreciation | - 647.47 | - 702.81 | -5 383.72 | -1 686.50 | -2 669.92 |
| EBIT | - 609.66 | -2 554.09 | -7 906.70 | -9 577.58 | -14 098.00 |
| Other financial income | 1.29 | 21.91 | -0.50 | 126.41 | 4.41 |
| Other financial expenses | - 327.47 | - 651.46 | - 241.53 | - 563.62 | -1 395.62 |
| Pre-tax profit | - 935.84 | -3 183.63 | -8 148.73 | -10 014.80 | -15 489.21 |
| Income taxes | 205.48 | 303.94 | 982.00 | 1 176.65 | 1 582.48 |
| Net earnings | - 730.36 | -2 879.68 | -7 166.73 | -8 838.15 | -13 906.73 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 6 662.18 | 8 473.62 | 5 191.12 | 7 447.46 | 8 434.64 |
| Intangible rights | 1 290.00 | 1 200.00 | 840.00 | 480.00 | |
| Intangible assets total | 7 952.18 | 9 673.62 | 6 031.12 | 7 927.46 | 8 434.64 |
| Machinery and equipment | 17.11 | 3.13 | 35.01 | 79.67 | 128.77 |
| Tangible assets total | 17.11 | 3.13 | 35.01 | 79.67 | 128.77 |
| Other receivables | 36.02 | 36.02 | 36.02 | 36.02 | 36.02 |
| Investments total | 36.02 | 36.02 | 36.02 | 36.02 | 36.02 |
| Long term receivables total | |||||
| Raw materials and consumables | 1 652.46 | 2 735.05 | 964.24 | 312.90 | |
| Advance payments | 163.41 | 113.86 | |||
| Inventories total | 1 815.86 | 2 735.05 | 964.24 | 426.76 | |
| Current trade debtors | 1 057.04 | 525.81 | 469.79 | 516.53 | 328.78 |
| Current amounts owed by group member comp. | 93.83 | 330.23 | 0.79 | ||
| Prepayments and accrued income | 45.79 | 81.66 | 2.54 | 55.18 | 74.38 |
| Current other receivables | 367.01 | 114.34 | 93.29 | 209.41 | 280.01 |
| Current deferred tax assets | 696.73 | 530.26 | 982.00 | 1 176.65 | 1 582.48 |
| Short term receivables total | 2 166.56 | 1 252.07 | 1 641.44 | 2 288.01 | 2 266.44 |
| Cash and bank deposits | 270.25 | 136.51 | 1 005.15 | 2 576.57 | 3 223.41 |
| Cash and cash equivalents | 270.25 | 136.51 | 1 005.15 | 2 576.57 | 3 223.41 |
| Balance sheet total (assets) | 12 257.97 | 13 836.42 | 9 712.98 | 13 334.49 | 14 089.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 651.38 | 1 651.38 | 1 651.38 | 1 651.38 | 1 651.38 |
| Other reserves | 4 775.44 | 6 259.32 | 4 049.08 | 5 809.02 | 6 579.02 |
| Retained earnings | -62.28 | -2 276.53 | -2 945.97 | -11 872.64 | -21 480.79 |
| Profit of the financial year | - 730.36 | -2 879.68 | -7 166.73 | -8 838.15 | -13 906.73 |
| Shareholders equity total | 5 634.18 | 2 754.49 | -4 412.23 | -13 250.39 | -27 157.11 |
| Non-current trade creditors | 556.80 | 632.25 | 528.45 | 793.98 | |
| Non-current other liabilities | 103.50 | 270.25 | 270.25 | ||
| Non-current deferred tax liabilities | 279.03 | 288.79 | |||
| Non-current liabilities total | 103.50 | 827.05 | 902.50 | 807.48 | 1 082.77 |
| Current loans from credit institutions | 32.85 | 38.55 | 34.19 | 50.98 | |
| Current trade creditors | 1 874.49 | 1 888.36 | 610.34 | 573.82 | 253.16 |
| Current owed to participating | 4 290.12 | 7 725.91 | |||
| Current owed to group member | 12 242.89 | 23 400.52 | 37 140.82 | ||
| Other non-interest bearing current liabilities | 355.68 | 607.75 | 330.93 | 1 768.87 | 2 718.65 |
| Current liabilities total | 6 520.29 | 10 254.87 | 13 222.71 | 25 777.39 | 40 163.61 |
| Balance sheet total (liabilities) | 12 257.97 | 13 836.42 | 9 712.98 | 13 334.49 | 14 089.27 |
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.