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
SEMEX PLASTMASKINER ApS — Credit Rating and Financial Key Figures
CVR number: 29404267
Walgerholm 17, Jonstrup 3500 Værløse
semex@semex.dk
tel: 49139830
www.semex.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 442.60 | 1 638.20 | 471.76 | 1 832.49 | 1 498.51 |
| Employee benefit expenses | - 652.33 | - 737.65 | - 741.43 | - 909.59 | - 798.55 |
| EBIT | 790.27 | 900.55 | - 269.67 | 922.90 | 699.96 |
| Other financial income | 12.54 | 62.84 | 58.79 | 63.74 | 39.03 |
| Other financial expenses | -42.99 | -12.24 | -3.69 | -0.08 | -12.36 |
| Pre-tax profit | 759.82 | 951.15 | - 214.56 | 986.55 | 726.64 |
| Income taxes | - 167.14 | - 209.77 | 47.12 | - 217.06 | - 160.01 |
| Net earnings | 592.67 | 741.38 | - 167.44 | 769.49 | 566.63 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | 11.50 | 11.50 | 11.50 | ||
| Non-current loans receivable | 16.85 | 22.59 | 24.20 | 25.50 | 43.63 |
| Long term receivables total | 16.85 | 22.59 | 24.20 | 25.50 | 43.63 |
| Finished products/goods | 37.50 | 37.50 | 37.50 | 37.50 | 37.50 |
| Advance payments | 421.76 | ||||
| Inventories total | 459.26 | 37.50 | 37.50 | 37.50 | 37.50 |
| Current trade debtors | 17.07 | 169.77 | 68.33 | 66.46 | 199.39 |
| Current amounts owed by group member comp. | 717.99 | 729.90 | 726.08 | 130.32 | 498.55 |
| Current other receivables | 3.77 | 10.52 | 16.15 | 16.15 | 15.91 |
| Current deferred tax assets | 47.12 | ||||
| Short term receivables total | 738.82 | 910.20 | 857.68 | 212.92 | 713.86 |
| Cash and bank deposits | 1 807.75 | 1 157.04 | 1 116.25 | 1 734.91 | 1 362.43 |
| Cash and cash equivalents | 1 807.75 | 1 157.04 | 1 116.25 | 1 734.91 | 1 362.43 |
| Balance sheet total (assets) | 3 034.18 | 2 138.83 | 2 047.13 | 2 010.83 | 2 157.41 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 750.00 | 300.00 | |||
| Other reserves | - 300.00 | ||||
| Retained earnings | 258.48 | 851.15 | 842.53 | 675.09 | 1 144.58 |
| Profit of the financial year | 592.67 | 741.38 | - 167.44 | 769.49 | 566.63 |
| Shareholders equity total | 976.16 | 1 717.53 | 1 550.09 | 1 569.58 | 1 836.21 |
| Non-current liabilities total | |||||
| Advances received | 1 474.79 | ||||
| Current trade creditors | 183.49 | 39.33 | 332.37 | 129.61 | 89.86 |
| Short-term deferred tax liabilities | 145.09 | 209.77 | 169.94 | 159.75 | |
| Other non-interest bearing current liabilities | 254.65 | 172.19 | 164.67 | 141.70 | 71.59 |
| Current liabilities total | 2 058.02 | 421.29 | 497.04 | 441.25 | 321.20 |
| Balance sheet total (liabilities) | 3 034.18 | 2 138.83 | 2 047.13 | 2 010.83 | 2 157.41 |
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.