SEM ApS — Credit Rating and Financial Key Figures
CVR number: 30606647
Bjerrevej 347, Bjerre 8783 Hornsyld
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 187.81 | 97.27 | 101.67 | 131.61 | 127.72 |
| Total depreciation | -9.27 | -9.87 | -9.87 | -10.40 | -10.40 |
| EBIT | 178.54 | 87.39 | 91.80 | 121.22 | 117.32 |
| Other financial income | 1.97 | 0.98 | 0.45 | 0.82 | 1.19 |
| Other financial expenses | - 119.35 | - 126.12 | -61.40 | -65.54 | -65.71 |
| Pre-tax profit | 61.15 | -37.74 | 30.85 | 56.50 | 52.79 |
| Income taxes | -15.49 | ||||
| Net earnings | 61.15 | -37.74 | 30.85 | 56.50 | 37.31 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 862.23 | 1 852.36 | 1 842.49 | 2 390.70 | 2 380.31 |
| Tangible assets total | 1 862.23 | 1 852.36 | 1 842.49 | 2 390.70 | 2 380.31 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 553.97 | 553.97 | 553.97 | ||
| Inventories total | 553.97 | 553.97 | 553.97 | ||
| Prepayments and accrued income | 7.01 | 7.07 | 7.21 | 7.79 | 8.32 |
| Current other receivables | 24.16 | 25.14 | 40.72 | 41.54 | 4.00 |
| Short term receivables total | 31.17 | 32.22 | 47.93 | 49.32 | 12.32 |
| Cash and bank deposits | 491.70 | 557.60 | 646.55 | 765.03 | 931.07 |
| Cash and cash equivalents | 491.70 | 557.60 | 646.55 | 765.03 | 931.07 |
| Balance sheet total (assets) | 2 939.07 | 2 996.14 | 3 090.93 | 3 205.06 | 3 323.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 130.50 | 130.50 | 130.50 | 130.50 | 130.50 |
| Retained earnings | - 342.94 | - 281.79 | - 319.53 | - 288.69 | - 232.19 |
| Profit of the financial year | 61.15 | -37.74 | 30.85 | 56.50 | 37.31 |
| Shareholders equity total | - 151.29 | - 189.03 | - 158.19 | - 101.69 | -64.38 |
| Non-current other liabilities | 3 188.92 | ||||
| Non-current deferred tax liabilities | 3 293.49 | 3 184.64 | |||
| Non-current liabilities total | 3 188.92 | 3 293.49 | 3 184.64 | ||
| Advances received | 7.50 | 7.50 | |||
| Current trade creditors | 10.75 | 10.88 | 11.00 | 11.13 | 11.25 |
| Current owed to participating | 2.05 | 2.10 | 2.14 | 2.18 | |
| Other non-interest bearing current liabilities | 3 072.11 | 3 164.74 | 47.10 | 190.00 | |
| Current liabilities total | 3 090.36 | 3 185.17 | 60.20 | 13.26 | 203.43 |
| Balance sheet total (liabilities) | 2 939.07 | 2 996.14 | 3 090.93 | 3 205.06 | 3 323.69 |
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.