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
SEMLER EJENDOMME A/S — Credit Rating and Financial Key Figures
CVR number: 28128630
Park Allé 355, 2605 Brøndby
tel: 43288200
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 74 201.00 | 87 919.00 | 94 266.00 | 87 595.00 | |
| Employee benefit expenses | -7 700.00 | -7 641.00 | -8 804.00 | -10 650.00 | |
| Other operating expenses | -1 141.00 | -1 691.00 | |||
| Total depreciation | -18 819.00 | -25 785.00 | -27 292.00 | -37 662.00 | |
| EBIT | 41 200.00 | 46 541.00 | 54 493.00 | 56 479.00 | 39 283.00 |
| Other financial income | 8 188.00 | - 242.00 | - 221.00 | 637.00 | |
| Other financial expenses | -10 321.00 | -29 177.00 | -34 980.00 | -24 169.00 | |
| Pre-tax profit | 33 200.00 | 44 408.00 | 25 074.00 | 21 278.00 | 15 751.00 |
| Income taxes | -7 200.00 | -7 912.00 | -5 540.00 | -3 524.00 | -3 404.00 |
| Net earnings | 26 000.00 | 36 496.00 | 19 534.00 | 17 754.00 | 12 347.00 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 868 241.00 | 943 903.00 | 941 188.00 | 937 852.00 | |
| Buildings | 33 783.00 | 29 128.00 | 23 105.00 | 20 152.00 | |
| Machinery and equipment | 17 201.00 | 19 489.00 | 19 775.00 | 18 287.00 | |
| Advance payments and construction in progress | 17 546.00 | 19 988.00 | 33 025.00 | 73 564.00 | |
| Tangible assets total | 936 771.00 | 1 012 508.00 | 1 017 093.00 | 1 049 855.00 | |
| Holdings in group member companies | 829.00 | 374.00 | 83.00 | 561.00 | |
| Other non-current investments | 876 100.00 | ||||
| Investments total | 876 100.00 | 829.00 | 374.00 | 83.00 | 561.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 77.00 | 401.00 | 335.00 | 690.00 | |
| Current amounts owed by group member comp. | 439.00 | 3 090.00 | 834.00 | ||
| Prepayments and accrued income | 606.00 | 680.00 | 1 553.00 | 831.00 | |
| Current other receivables | 14 900.00 | 1 914.00 | 2 915.00 | 2 305.00 | 3 414.00 |
| Current deferred tax assets | 3 040.00 | 1 550.00 | 2 239.00 | 3 118.00 | |
| Short term receivables total | 14 900.00 | 6 076.00 | 8 636.00 | 7 266.00 | 8 053.00 |
| Cash and bank deposits | 5 489.00 | 4.00 | 4.00 | 7.00 | |
| Cash and cash equivalents | 5 489.00 | 4.00 | 4.00 | 7.00 | |
| Balance sheet total (assets) | 891 000.00 | 949 165.00 | 1 021 522.00 | 1 024 446.00 | 1 058 476.00 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 159 451.00 | 34 000.00 | 34 000.00 | 34 000.00 | 34 000.00 |
| Shares repurchased | 40 000.00 | 20 000.00 | 15 000.00 | 10 000.00 | |
| Other reserves | 16 267.00 | 15 842.00 | 16 266.00 | 17 134.00 | |
| Retained earnings | -26 000.00 | 57 923.00 | 74 748.00 | 79 282.00 | 87 036.00 |
| Profit of the financial year | 26 000.00 | 36 496.00 | 19 534.00 | 17 754.00 | 12 347.00 |
| Shareholders equity total | 159 451.00 | 184 686.00 | 164 124.00 | 162 302.00 | 160 517.00 |
| Provisions | 67 100.00 | 72 696.00 | 76 843.00 | 80 840.00 | 84 790.00 |
| Non-current loans from credit institutions | 358 960.00 | 323 457.00 | 613 705.00 | 579 611.00 | |
| Non-current other liabilities | 406 800.00 | ||||
| Non-current liabilities total | 406 800.00 | 358 960.00 | 323 457.00 | 613 705.00 | 579 611.00 |
| Current loans from credit institutions | 37 842.00 | 38 841.00 | 32 087.00 | 33 057.00 | |
| Current trade creditors | 6 508.00 | 4 244.00 | 6 019.00 | 15 987.00 | |
| Current owed to group member | 286 408.00 | 410 861.00 | 126 392.00 | 180 429.00 | |
| Other non-interest bearing current liabilities | 257 700.00 | 2 065.00 | 3 152.00 | 3 101.00 | 4 085.00 |
| Current liabilities total | 257 700.00 | 332 823.00 | 457 098.00 | 167 599.00 | 233 558.00 |
| Balance sheet total (liabilities) | 891 051.00 | 949 165.00 | 1 021 522.00 | 1 024 446.00 | 1 058 476.00 |
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.