KOMPROMENT ApS — Credit Rating and Financial Key Figures
CVR number: 25043499
Porsborgparken 21, 9530 Støvring
tel: 96520710
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 175.00 | 18 967.00 | 23 568.00 | 16 141.00 | 20 410.57 |
| Employee benefit expenses | -10 117.00 | -11 304.00 | -13 941.00 | -12 773.00 | -13 089.36 |
| Total depreciation | -45.00 | -49.00 | -99.00 | - 203.00 | - 302.17 |
| EBIT | 9 013.00 | 7 614.00 | 9 528.00 | 3 165.00 | 7 019.04 |
| Other financial income | 217.00 | 262.00 | 189.00 | 422.00 | 472.38 |
| Other financial expenses | - 383.00 | - 175.00 | - 284.00 | - 441.00 | - 815.69 |
| Pre-tax profit | 8 847.00 | 7 701.00 | 9 433.00 | 3 146.00 | 6 675.74 |
| Income taxes | -1 997.00 | -1 722.00 | -2 081.00 | - 714.00 | -1 495.09 |
| Net earnings | 6 850.00 | 5 979.00 | 7 352.00 | 2 432.00 | 5 180.65 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 60.00 | 284.00 | 532.00 | 811.00 | 812.55 |
| Tangible assets total | 60.00 | 284.00 | 532.00 | 811.00 | 812.55 |
| Investments total | 224.00 | 224.00 | 350.00 | 350.00 | 350.18 |
| Long term receivables total | |||||
| Raw materials and consumables | 9 519.00 | 12 141.00 | 13 410.00 | 24 221.00 | 22 349.03 |
| Advance payments | 40.00 | 167.00 | 63.00 | 366.00 | 610.36 |
| Inventories total | 9 559.00 | 12 308.00 | 13 473.00 | 24 587.00 | 22 959.39 |
| Current trade debtors | 13 761.00 | 18 817.00 | 15 797.00 | 14 702.00 | 25 866.26 |
| Current amounts owed by group member comp. | 5 237.00 | 4 048.00 | 6 791.00 | 4 791.00 | 13 048.83 |
| Prepayments and accrued income | 460.00 | 611.00 | 469.00 | 245.00 | 261.34 |
| Current other receivables | 292.00 | 427.00 | 491.00 | 438.00 | 657.60 |
| Current deferred tax assets | 17.00 | 2.00 | 69.00 | ||
| Short term receivables total | 19 767.00 | 23 905.00 | 23 548.00 | 20 245.00 | 39 834.03 |
| Cash and bank deposits | 18.00 | 67.00 | 41.00 | 34.00 | 129.06 |
| Cash and cash equivalents | 18.00 | 67.00 | 41.00 | 34.00 | 129.06 |
| Balance sheet total (assets) | 29 628.00 | 36 788.00 | 37 944.00 | 46 027.00 | 64 085.19 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 6 600.00 | 5 800.00 | |||
| Retained earnings | 3 807.00 | 4 857.00 | 10 836.00 | 18 188.00 | 20 620.24 |
| Profit of the financial year | 6 850.00 | 5 979.00 | 7 352.00 | 2 432.00 | 5 180.65 |
| Shareholders equity total | 17 382.00 | 16 761.00 | 18 313.00 | 20 745.00 | 25 925.89 |
| Provisions | 16.00 | 6.93 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 651.00 | 6 146.00 | 4 430.00 | 1 767.00 | 3.65 |
| Advances received | 1 192.00 | 310.00 | 261.77 | ||
| Current trade creditors | 3 121.00 | 5 029.00 | 4 910.00 | 2 057.00 | 3 431.83 |
| Current owed to group member | 1 455.00 | 16 774.00 | 26 796.17 | ||
| Short-term deferred tax liabilities | 1 997.00 | 1 708.00 | 2 062.00 | 799.00 | 1 473.91 |
| Other non-interest bearing current liabilities | 5 022.00 | 7 144.00 | 7 021.00 | 3 575.00 | 6 185.04 |
| Current liabilities total | 12 246.00 | 20 027.00 | 19 615.00 | 25 282.00 | 38 152.38 |
| Balance sheet total (liabilities) | 29 628.00 | 36 788.00 | 37 944.00 | 46 027.00 | 64 085.19 |
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.