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
Semike ApS — Credit Rating and Financial Key Figures
CVR number: 34719667
Primulavej 23, 6000 Kolding
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 381.96 | 3 784.91 | 5 018.39 | 4 617.19 | 4 903.22 |
| Employee benefit expenses | -2 032.00 | -1 851.68 | -2 754.72 | -2 044.45 | -2 603.92 |
| Other operating expenses | - 111.30 | -56.28 | |||
| Total depreciation | - 239.19 | - 315.12 | - 304.25 | - 702.01 | - 734.97 |
| EBIT | 1 110.77 | 1 618.11 | 1 848.13 | 1 814.45 | 1 564.33 |
| Other financial income | 53.03 | 0.02 | 3.42 | 86.21 | |
| Other financial expenses | - 118.97 | - 115.10 | - 111.62 | -20.14 | -64.81 |
| Reduction non-current investment assets | -33.95 | - 500.00 | |||
| Net income from associates (fin.) | 460.66 | 1 111.89 | 1 189.52 | 594.86 | 1 474.39 |
| Pre-tax profit | 1 471.55 | 2 614.90 | 2 926.05 | 2 392.59 | 2 560.11 |
| Income taxes | - 233.55 | - 343.05 | - 385.40 | - 408.41 | - 359.38 |
| Net earnings | 1 237.99 | 2 271.85 | 2 540.65 | 1 984.18 | 2 200.73 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 139.80 | 1 080.67 | 2 037.72 | 2 525.43 | 2 200.75 |
| Tangible assets total | 1 139.80 | 1 080.67 | 2 037.72 | 2 525.43 | 2 200.75 |
| Holdings in group member companies | 2 471.45 | 3 583.34 | 4 056.26 | 3 651.12 | 4 625.51 |
| Investments total | 2 471.45 | 3 583.34 | 4 056.26 | 3 651.12 | 4 625.51 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 262.55 | 304.96 | 894.33 | 1 687.56 | 2 173.66 |
| Prepayments and accrued income | 19.28 | 11.38 | 17.56 | 332.65 | 40.01 |
| Current other receivables | 1 754.38 | ||||
| Current deferred tax assets | 21.52 | 8.70 | |||
| Short term receivables total | 2 057.72 | 325.03 | 911.88 | 2 020.21 | 2 213.67 |
| Cash and bank deposits | 979.61 | 4 850.65 | 4 249.90 | 3 259.34 | 3 879.03 |
| Cash and cash equivalents | 979.61 | 4 850.65 | 4 249.90 | 3 259.34 | 3 879.03 |
| Balance sheet total (assets) | 6 648.59 | 9 839.69 | 11 255.76 | 11 456.10 | 12 918.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 56.50 | 256.50 | 250.00 | 250.00 | 250.00 |
| Retained earnings | 1 809.25 | 2 675.24 | 4 697.09 | 6 987.74 | 8 721.91 |
| Profit of the financial year | 1 237.99 | 2 271.85 | 2 540.65 | 1 984.18 | 2 200.73 |
| Shareholders equity total | 3 183.74 | 5 283.59 | 7 567.74 | 9 301.91 | 11 252.65 |
| Provisions | 36.98 | 41.52 | 30.99 | ||
| Non-current other liabilities | 103.11 | ||||
| Non-current liabilities total | 103.11 | ||||
| Current loans from credit institutions | 2.15 | 2.33 | 2.65 | 10.67 | |
| Current trade creditors | 352.33 | 285.42 | 281.87 | 593.87 | 485.84 |
| Current owed to group member | 2 425.42 | 3 174.53 | 2 447.91 | 731.84 | |
| Short-term deferred tax liabilities | 133.44 | 290.24 | 293.11 | 315.26 | 229.91 |
| Other non-interest bearing current liabilities | 448.39 | 803.57 | 625.50 | 461.02 | 919.57 |
| Current liabilities total | 3 361.73 | 4 556.10 | 3 651.04 | 2 112.67 | 1 635.32 |
| Balance sheet total (liabilities) | 6 648.59 | 9 839.69 | 11 255.76 | 11 456.10 | 12 918.95 |
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.