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
PROFOX ApS — Credit Rating and Financial Key Figures
CVR number: 30817346
Jellingvej 9, 9230 Svenstrup J
info@profox.dk
tel: 72344622
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 215.37 | 16 099.18 | 21 340.57 | 29 543.53 | 39 578.11 |
| Employee benefit expenses | -5 962.90 | -8 161.24 | -11 327.95 | -15 924.03 | -22 749.96 |
| Other operating expenses | - 515.06 | - 415.41 | |||
| Total depreciation | -2 823.06 | -3 169.97 | -3 852.41 | -5 541.00 | -7 282.46 |
| EBIT | 3 429.41 | 4 767.97 | 6 160.21 | 7 563.45 | 9 130.27 |
| Other financial income | 17.74 | 35.30 | 109.89 | 90.34 | 170.76 |
| Other financial expenses | - 420.65 | - 514.69 | -1 137.38 | -1 887.14 | -2 264.73 |
| Net income from associates (fin.) | 0.11 | 281.71 | 888.01 | 594.87 | 905.14 |
| Pre-tax profit | 3 026.61 | 4 570.29 | 6 020.73 | 6 361.52 | 7 941.45 |
| Income taxes | - 669.92 | - 987.20 | -1 118.48 | -1 295.24 | -1 546.43 |
| Net earnings | 2 356.69 | 3 583.09 | 4 902.25 | 5 066.28 | 6 395.02 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Goodwill | 491.67 | 702.50 | 592.50 | ||
| Intangible assets total | 491.67 | 702.50 | 592.50 | ||
| Buildings | 631.21 | 674.27 | 584.92 | 1 029.43 | 1 104.35 |
| Machinery and equipment | 16 414.46 | 22 229.78 | 30 766.40 | 46 130.94 | 55 157.17 |
| Tangible assets total | 17 045.67 | 22 904.06 | 31 351.32 | 47 160.38 | 56 261.52 |
| Holdings in group member companies | 382.60 | 1 490.59 | 4 006.42 | 4 911.56 | |
| Participating interests | 100.89 | ||||
| Investments total | 298.52 | 582.42 | 1 618.60 | 4 237.80 | 5 316.60 |
| Long term receivables total | |||||
| Finished products/goods | 1 574.19 | 1 986.82 | 2 085.30 | 1 006.52 | 993.35 |
| Inventories total | 1 574.19 | 1 986.82 | 2 085.30 | 1 006.52 | 993.35 |
| Current trade debtors | 7 247.48 | 3 649.57 | 7 024.26 | 4 703.02 | 9 178.24 |
| Current amounts owed by group member comp. | 367.78 | 1 565.45 | 1 709.96 | 1 144.50 | 3 479.10 |
| Current owed by particip. interest comp. | 426.96 | ||||
| Prepayments and accrued income | 73.22 | 69.90 | 360.96 | 36.01 | 1 913.11 |
| Current other receivables | 187.75 | 0.66 | 0.66 | 217.35 | 6.56 |
| Short term receivables total | 8 303.18 | 5 285.58 | 9 095.84 | 6 100.88 | 14 577.00 |
| Cash and bank deposits | 50.00 | 83.76 | 83.34 | ||
| Cash and cash equivalents | 50.00 | 83.76 | 83.34 | ||
| Balance sheet total (assets) | 27 221.56 | 30 758.88 | 44 692.72 | 59 291.83 | 77 824.30 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 156.25 | 156.25 |
| Share premium account | 1 889.71 | ||||
| Shares repurchased | 400.00 | 600.00 | 2 100.00 | 1 200.00 | |
| Other reserves | 88.39 | 345.99 | 1 225.70 | 1 820.57 | 2 725.68 |
| Retained earnings | 3 481.01 | 4 980.10 | 5 583.48 | 8 690.86 | 14 741.74 |
| Profit of the financial year | 2 356.69 | 3 583.09 | 4 902.25 | 5 066.28 | 6 395.02 |
| Shareholders equity total | 6 451.10 | 9 634.18 | 13 936.43 | 18 823.67 | 24 018.69 |
| Provisions | 896.26 | 1 337.14 | 1 926.30 | 2 825.03 | 3 669.90 |
| Non-current loans from credit institutions | 2 313.57 | ||||
| Non-current leasing loans | 5 712.58 | 7 732.63 | 11 350.96 | 14 511.21 | 19 112.97 |
| Non-current other liabilities | 338.91 | ||||
| Non-current deferred tax liabilities | 2 354.88 | 603.49 | |||
| Non-current liabilities total | 8 365.06 | 7 732.63 | 11 350.96 | 16 866.09 | 19 716.45 |
| Current loans from credit institutions | 5 168.71 | 6 337.69 | 10 151.68 | 13 862.25 | 20 106.09 |
| Current trade creditors | 1 870.10 | 1 588.17 | 2 693.19 | 2 791.66 | 4 920.81 |
| Current owed to participating | 561.56 | ||||
| Current owed to group member | 492.56 | 1 604.11 | |||
| Short-term deferred tax liabilities | 377.50 | 822.44 | 983.67 | 805.33 | 940.07 |
| Other non-interest bearing current liabilities | 3 531.26 | 3 306.62 | 3 650.48 | 2 825.23 | 2 848.17 |
| Current liabilities total | 11 509.14 | 12 054.93 | 17 479.02 | 20 777.03 | 30 419.25 |
| Balance sheet total (liabilities) | 27 221.56 | 30 758.88 | 44 692.72 | 59 291.83 | 77 824.30 |
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.