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 Holding A/S — Credit Rating and Financial Key Figures
CVR number: 42334952
Park Allé 355, 2605 Brøndby
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 17 561.30 | 18 781.80 | 23 922.00 | 28 100.00 | 36 018.00 |
| Other operating income | 349.70 | 315.00 | 158.00 | 191.00 | |
| Purchases during the financial year | -15 533.50 | -20 232.00 | -23 974.00 | -30 912.00 | |
| External services | - 797.90 | - 882.00 | - 895.00 | -1 081.00 | |
| Gross profit | 17 561.30 | 2 800.10 | 3 123.00 | 3 389.00 | 4 216.00 |
| Employee benefit expenses | -1 528.40 | -1 689.00 | -1 878.00 | -1 987.00 | |
| Other operating expenses | -30.30 | -36.00 | -14.00 | -12.00 | |
| Total depreciation | - 274.20 | - 374.00 | - 447.00 | - 449.00 | |
| EBIT | 956.00 | 967.20 | 1 024.00 | 1 050.00 | 1 768.00 |
| Other financial income | 31.60 | 52.00 | 48.00 | 72.00 | |
| Other financial expenses | -77.60 | - 203.00 | - 201.00 | - 204.00 | |
| Net income from associates (fin.) | 8.40 | 24.00 | 65.00 | 70.00 | |
| Pre-tax profit | 908.40 | 929.60 | 897.00 | 962.00 | 1 706.00 |
| Income taxes | - 196.80 | - 199.00 | - 193.00 | - 224.00 | - 337.00 |
| Net earnings | 711.60 | 730.60 | 704.00 | 738.00 | 1 369.00 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 181.60 | 244.00 | 362.00 | 485.00 | |
| Intangible rights | 18.30 | 24.00 | 56.00 | 47.00 | |
| Goodwill | 293.70 | 355.00 | 313.00 | 272.00 | |
| Intangible assets total | 493.60 | 623.00 | 731.00 | 804.00 | |
| Land and waters | 1 265.80 | 1 355.00 | 1 383.00 | 1 400.00 | |
| Buildings | 50.20 | 63.00 | 64.00 | 61.00 | |
| Machinery and equipment | 1 457.20 | 1 628.00 | 1 424.00 | 1 083.00 | |
| Advance payments and construction in progress | 64.10 | 31.00 | 47.00 | 75.00 | |
| Tangible assets total | 2 837.30 | 3 077.00 | 2 918.00 | 2 619.00 | |
| Participating interests | 384.70 | 473.00 | 587.00 | 754.00 | |
| Other non-current investments | 3 269.30 | ||||
| Investments total | 3 269.30 | 384.70 | 473.00 | 587.00 | 754.00 |
| Non-current loans receivable | 0.30 | 9.00 | 12.00 | 15.00 | |
| Long term receivables total | 0.30 | 9.00 | 12.00 | 15.00 | |
| Finished products/goods | 1 696.30 | 2 453.00 | 2 742.00 | 2 802.00 | |
| Inventories total | 1 696.30 | 2 453.00 | 2 742.00 | 2 802.00 | |
| Current trade debtors | 939.00 | 975.00 | 885.00 | 1 011.00 | |
| Current owed by particip. interest comp. | 214.00 | 170.00 | 256.00 | ||
| Prepayments and accrued income | 61.50 | 67.00 | 94.00 | 74.00 | |
| Current other receivables | 2 823.30 | 464.90 | 574.00 | 601.00 | 1 070.00 |
| Current deferred tax assets | 55.00 | 42.00 | |||
| Short term receivables total | 2 823.30 | 1 465.40 | 1 885.00 | 1 792.00 | 2 411.00 |
| Cash and bank deposits | 422.40 | 717.20 | 308.00 | 554.00 | 337.00 |
| Cash and cash equivalents | 422.40 | 717.20 | 308.00 | 554.00 | 337.00 |
| Balance sheet total (assets) | 6 515.00 | 7 594.80 | 8 828.00 | 9 336.00 | 9 742.00 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 3 121.90 | 61.70 | 62.00 | 62.00 | 62.00 |
| Shares repurchased | 425.00 | 280.00 | 335.00 | 700.00 | |
| Other reserves | - 104.10 | 22.00 | 28.00 | 24.00 | |
| Retained earnings | - 711.60 | 2 387.90 | 2 827.00 | 3 181.00 | 3 201.00 |
| Profit of the financial year | 711.60 | 730.60 | 704.00 | 738.00 | 1 369.00 |
| Minority interest (BS) | 49.90 | 56.00 | 11.00 | 16.00 | |
| Shareholders equity total | 3 121.90 | 3 551.00 | 3 951.00 | 4 355.00 | 5 372.00 |
| Provisions | 231.80 | 198.80 | 170.00 | 228.00 | 324.00 |
| Non-current loans from credit institutions | 394.20 | 353.00 | 645.00 | 580.00 | |
| Non-current accruals and deferred income | 7.70 | 41.00 | 51.00 | 72.00 | |
| Non-current other liabilities | 441.00 | ||||
| Non-current liabilities total | 441.00 | 401.90 | 394.00 | 696.00 | 652.00 |
| Current loans from credit institutions | 1 029.70 | 1 672.00 | 1 252.00 | 586.00 | |
| Advances received | 15.50 | 38.00 | 43.00 | 44.00 | |
| Current trade creditors | 1 029.10 | 1 152.00 | 1 261.00 | 1 054.00 | |
| Current owed to participating | 144.00 | 24.00 | 32.00 | ||
| Short-term deferred tax liabilities | 2.00 | 35.00 | |||
| Other non-interest bearing current liabilities | 2 720.30 | 992.10 | 864.00 | 1 052.00 | 1 191.00 |
| Accruals and deferred income | 374.70 | 443.00 | 425.00 | 452.00 | |
| Current liabilities total | 2 720.30 | 3 443.10 | 4 313.00 | 4 057.00 | 3 394.00 |
| Balance sheet total (liabilities) | 6 515.00 | 7 594.80 | 8 828.00 | 9 336.00 | 9 742.00 |
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.