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
SAMEK ApS — Credit Rating and Financial Key Figures
CVR number: 33076983
Hermesvej 2, 9530 Støvring
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 571.05 | 729.17 | 762.87 | 799.00 | 884.58 |
| Change in finished goods inventory | 2.40 | -0.73 | |||
| Other operating income | 9.02 | 8.65 | |||
| Purchases during the financial year | - 324.80 | - 353.26 | |||
| External services | - 125.54 | - 142.47 | |||
| Gross profit | 571.05 | 729.17 | 762.87 | 355.29 | 398.23 |
| Employee benefit expenses | - 288.52 | - 328.92 | |||
| Other operating expenses | -0.81 | -0.28 | |||
| Total depreciation | -42.24 | -53.96 | |||
| EBIT | 60.26 | 62.46 | 45.69 | 23.72 | 15.08 |
| Other financial income | 7.00 | 5.38 | |||
| Other financial expenses | -19.78 | -18.78 | |||
| Pre-tax profit | 43.03 | 43.39 | 25.49 | 10.94 | 1.68 |
| Income taxes | -4.37 | -2.46 | |||
| Net earnings | 43.03 | 43.39 | 25.49 | 6.57 | -0.78 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 71.24 | 61.57 | |||
| Intangible assets total | 71.24 | 61.57 | |||
| Land and waters | 248.74 | 254.09 | |||
| Buildings | 159.37 | 158.65 | |||
| Machinery and equipment | 22.09 | 19.70 | |||
| Advance payments and construction in progress | 10.95 | 8.61 | |||
| Tangible assets total | 441.16 | 441.04 | |||
| Investments total | 580.43 | 758.41 | 820.40 | 1.41 | 1.99 |
| Non-current other receivables | 1.04 | ||||
| Long term receivables total | 1.04 | ||||
| Semifinished products | 18.45 | 18.15 | |||
| Raw materials and consumables | 66.82 | 84.48 | |||
| Finished products/goods | 64.56 | 65.86 | |||
| Advance payments | 0.16 | ||||
| Inventories total | 149.84 | 168.64 | |||
| Current trade debtors | 108.61 | 127.50 | |||
| Prepayments and accrued income | 5.24 | 11.63 | |||
| Current other receivables | 9.28 | 7.85 | |||
| Current deferred tax assets | 0.13 | ||||
| Short term receivables total | 123.14 | 147.12 | |||
| Cash and bank deposits | 11.52 | 6.64 | 12.48 | ||
| Cash and cash equivalents | 11.52 | 6.64 | 12.48 | ||
| Balance sheet total (assets) | 580.43 | 758.41 | 831.93 | 793.41 | 833.89 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 185.48 | 235.60 | 257.56 | 0.13 | 0.13 |
| Shares repurchased | 6.70 | 10.00 | |||
| Other reserves | 1.59 | 2.13 | |||
| Retained earnings | -43.03 | -43.39 | -25.49 | 153.70 | 153.88 |
| Profit of the financial year | 43.03 | 43.39 | 25.49 | 6.57 | -0.78 |
| Minority interest (BS) | 92.62 | 92.17 | |||
| Shareholders equity total | 185.48 | 235.60 | 257.56 | 261.31 | 257.53 |
| Provisions | 53.04 | 55.14 | 54.73 | ||
| Non-current loans from credit institutions | 127.34 | 116.04 | |||
| Non-current leasing loans | 58.57 | 52.04 | |||
| Non-current accruals and deferred income | 1.22 | ||||
| Non-current deferred tax liabilities | 78.39 | 76.47 | |||
| Non-current liabilities total | 264.29 | 245.76 | |||
| Current loans from credit institutions | 100.69 | 159.56 | |||
| Advances received | 0.46 | 0.30 | |||
| Current trade creditors | 70.28 | 77.51 | |||
| Short-term deferred tax liabilities | 0.11 | ||||
| Other non-interest bearing current liabilities | 41.14 | 38.51 | |||
| Current liabilities total | 212.67 | 275.87 | |||
| Balance sheet total (liabilities) | 185.48 | 235.60 | 310.60 | 793.41 | 833.89 |
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.