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
PORCUS ApS — Credit Rating and Financial Key Figures
CVR number: 26927935
Ørbækvej 276, 5220 Odense SØ
lars@porcus.dk
tel: 62624490
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 31 115.00 | 30 178.00 | 29 631.00 | 24 311.00 | 26 101.85 |
| Employee benefit expenses | -15 116.00 | -15 433.00 | -16 011.00 | -9 702.00 | -11 591.09 |
| Other operating expenses | -50.00 | ||||
| Total depreciation | -1 006.00 | -1 111.00 | -1 151.00 | -1 148.00 | - 393.25 |
| EBIT | 14 993.00 | 13 634.00 | 12 419.00 | 13 461.00 | 14 117.51 |
| Other financial income | 43.00 | 29.00 | 22.00 | 55.00 | 33.76 |
| Other financial expenses | - 111.00 | - 110.00 | - 218.00 | - 257.00 | -27.20 |
| Pre-tax profit | 14 925.00 | 13 553.00 | 12 223.00 | 13 259.00 | 14 124.06 |
| Income taxes | -3 292.00 | -2 988.00 | -2 884.00 | -2 955.00 | -3 107.13 |
| Net earnings | 11 633.00 | 10 565.00 | 9 339.00 | 10 304.00 | 11 016.93 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 10 864.00 | 10 524.00 | 9 407.00 | 8 290.00 | 8 082.16 |
| Intangible assets total | 10 864.00 | 10 524.00 | 9 407.00 | 8 290.00 | 8 082.16 |
| Machinery and equipment | 124.00 | 248.00 | 56.00 | 26.00 | |
| Tangible assets total | 124.00 | 248.00 | 56.00 | 26.00 | |
| Investments total | 83.00 | 85.00 | 96.00 | 96.00 | 95.90 |
| Non-current loans receivable | 6 050.00 | 6 050.00 | |||
| Long term receivables total | 6 050.00 | 6 050.00 | |||
| Finished products/goods | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Inventories total | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Current trade debtors | 4 521.00 | 4 608.00 | 5 306.00 | 5 706.00 | 5 960.97 |
| Current amounts owed by group member comp. | 2 492.00 | 1 868.61 | |||
| Prepayments and accrued income | 331.00 | 472.00 | 211.00 | 357.18 | |
| Current other receivables | 3 892.00 | 408.00 | 243.00 | 0.25 | |
| Current deferred tax assets | 83.00 | 12.00 | |||
| Short term receivables total | 8 744.00 | 5 571.00 | 5 561.00 | 8 409.00 | 8 187.00 |
| Cash and bank deposits | 627.00 | 327.00 | 1 261.00 | 8 894.00 | 10 534.69 |
| Cash and cash equivalents | 627.00 | 327.00 | 1 261.00 | 8 894.00 | 10 534.69 |
| Balance sheet total (assets) | 26 642.00 | 22 955.00 | 16 531.00 | 25 865.00 | 27 049.75 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 437.00 | 437.00 | 437.00 | 437.00 | 436.59 |
| Shares repurchased | 11 900.00 | 10 850.00 | 7 076.00 | 10 000.00 | 10 000.00 |
| Other reserves | -7 076.00 | ||||
| Retained earnings | -6 756.00 | -5 973.00 | -2 484.00 | -3 145.00 | -2 840.85 |
| Profit of the financial year | 11 633.00 | 10 565.00 | 9 339.00 | 10 304.00 | 11 016.93 |
| Shareholders equity total | 17 214.00 | 15 879.00 | 7 292.00 | 17 596.00 | 18 612.66 |
| Provisions | 594.00 | 725.00 | 802.00 | 901.00 | 1 168.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2 151.00 | ||||
| Advances received | 150.00 | ||||
| Current trade creditors | 716.00 | 1 474.00 | 1 805.00 | 1 903.00 | 715.58 |
| Current owed to group member | 3 275.00 | 1 184.66 | |||
| Short-term deferred tax liabilities | 48.00 | 447.00 | 2 856.00 | 2 840.13 | |
| Other non-interest bearing current liabilities | 8 070.00 | 2 726.00 | 2 910.00 | 2 609.00 | 2 378.71 |
| Current liabilities total | 8 834.00 | 6 351.00 | 8 437.00 | 7 368.00 | 7 269.08 |
| Balance sheet total (liabilities) | 26 642.00 | 22 955.00 | 16 531.00 | 25 865.00 | 27 049.75 |
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.