Semco Projects ApS — Credit Rating and Financial Key Figures
CVR number: 43187848
Strevelinsvej 6, Erritsø 7000 Fredericia
Income statement (kDKK)
2022 | 2023 | 2024 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 575.40 | 1 016.85 | 1 294.80 |
Total depreciation | - 156.48 | - 208.64 | |
EBIT | 1 575.40 | 860.37 | 1 086.17 |
Other financial income | 1.15 | 56.89 | |
Other financial expenses | -2.63 | - 180.08 | - 445.99 |
Pre-tax profit | 1 572.77 | 681.44 | 697.07 |
Income taxes | - 345.99 | - 158.50 | - 160.27 |
Net earnings | 1 226.78 | 522.95 | 536.79 |
Assets (kDKK)
2022 | 2023 | 2024 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 886.70 | 678.07 | |
Tangible assets total | 886.70 | 678.07 | |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 57.76 | 136.39 | 148.02 |
Prepayments and accrued income | 50.00 | 5.75 | |
Current other receivables | 3 700.05 | ||
Current deferred tax assets | 11.96 | ||
Short term receivables total | 3 807.81 | 136.39 | 165.73 |
Other current investments | 374.52 | ||
Cash and bank deposits | 73.51 | 2 281.58 | 2 202.24 |
Cash and cash equivalents | 73.51 | 2 281.58 | 2 576.76 |
Balance sheet total (assets) | 3 881.32 | 3 304.67 | 3 420.56 |
Equity and liabilities (kDKK)
2022 | 2023 | 2024 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 1 226.78 | 1 749.72 | |
Profit of the financial year | 1 226.78 | 522.95 | 536.79 |
Shareholders equity total | 1 266.78 | 1 789.72 | 2 326.52 |
Provisions | 11.48 | 11.48 | |
Non-current accruals and deferred income | 819.98 | 567.68 | |
Non-current liabilities total | 819.98 | 567.68 | |
Current loans from credit institutions | 280.24 | 252.30 | |
Current trade creditors | 20.00 | 186.22 | 11.07 |
Current owed to group member | 2 200.72 | 0.72 | |
Short-term deferred tax liabilities | 345.99 | 147.02 | |
Other non-interest bearing current liabilities | 47.83 | 69.30 | 251.51 |
Current liabilities total | 2 614.54 | 683.49 | 514.89 |
Balance sheet total (liabilities) | 3 881.32 | 3 304.67 | 3 420.56 |
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.