Semasi Holding ApS — Credit Rating and Financial Key Figures
CVR number: 38532812
Lunddalsvej 35, 6800 Varde
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.70 | -5.03 | -5.03 | -5.05 | -7.50 |
| EBIT | -8.70 | -5.03 | -5.03 | -5.05 | -7.50 |
| Other financial income | 2.19 | ||||
| Other financial expenses | -26.03 | -28.55 | -32.33 | -33.09 | -24.24 |
| Net income from associates (fin.) | 209.92 | 261.76 | 289.08 | 146.10 | 619.27 |
| Pre-tax profit | 175.18 | 228.18 | 251.72 | 107.96 | 589.72 |
| Income taxes | 7.20 | 7.80 | 8.10 | 8.30 | 6.50 |
| Net earnings | 182.38 | 235.98 | 259.82 | 116.26 | 596.22 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 922.44 | 984.20 | 953.28 | 891.76 | 851.21 |
| Investments total | 922.44 | 984.20 | 953.28 | 891.76 | 851.21 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 22.00 | 29.80 | 37.90 | 46.20 | 52.70 |
| Short term receivables total | 22.00 | 29.80 | 37.90 | 46.20 | 52.70 |
| Cash and bank deposits | 141.15 | 319.07 | 604.02 | 707.58 | 1 062.10 |
| Cash and cash equivalents | 141.15 | 319.07 | 604.02 | 707.58 | 1 062.10 |
| Balance sheet total (assets) | 1 085.59 | 1 333.07 | 1 595.20 | 1 645.55 | 1 966.01 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 57.00 | 95.00 | 95.00 | ||
| Other reserves | 4.20 | ||||
| Retained earnings | 73.96 | 161.34 | 298.12 | 562.14 | 678.40 |
| Profit of the financial year | 182.38 | 235.98 | 259.82 | 116.26 | 596.22 |
| Shareholders equity total | 363.34 | 542.32 | 707.14 | 728.40 | 1 324.62 |
| Non-current liabilities total | |||||
| Short-term capital loans | 672.19 | 699.07 | 727.03 | 756.12 | 480.36 |
| Current owed to participating | 45.07 | 86.68 | 156.03 | 156.03 | 156.03 |
| Other non-interest bearing current liabilities | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current liabilities total | 722.25 | 790.75 | 888.06 | 917.15 | 641.39 |
| Balance sheet total (liabilities) | 1 085.59 | 1 333.07 | 1 595.20 | 1 645.55 | 1 966.01 |
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.