COMPRISO ApS — Credit Rating and Financial Key Figures
CVR number: 36507012
Hedegade 5 A, 4000 Roskilde
info@compriso.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 534.33 | 252.25 | 12.73 | 98.97 | 507.69 |
| Employee benefit expenses | - 242.95 | - 462.00 | - 713.32 | ||
| Total depreciation | -24.63 | -24.63 | -24.63 | -24.63 | -4.11 |
| EBIT | 1 509.71 | 227.62 | - 254.85 | - 387.66 | - 209.73 |
| Other financial income | 12.17 | 0.52 | 0.12 | 1.68 | 1.57 |
| Other financial expenses | -9.99 | -12.39 | -4.18 | -45.47 | -1.37 |
| Net income from associates (fin.) | -56.25 | -8.74 | |||
| Pre-tax profit | 1 511.89 | 159.51 | - 267.65 | - 431.45 | - 209.53 |
| Income taxes | - 350.50 | -47.49 | 56.95 | -13.60 | |
| Net earnings | 1 161.38 | 112.02 | - 210.70 | - 445.05 | - 209.53 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 221.66 | 197.03 | 172.40 | 147.77 | |
| Intangible assets total | 221.66 | 197.03 | 172.40 | 147.77 | |
| Tangible assets total | |||||
| Holdings in group member companies | 1 026.49 | 26.49 | |||
| Investments total | 1 026.49 | 26.49 | 25.80 | 25.80 | 27.37 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 22.87 | 62.84 | 957.67 | 297.44 | 67.35 |
| Current amounts owed by group member comp. | 1 147.48 | 1 419.04 | |||
| Prepayments and accrued income | 16.45 | 8.60 | 39.55 | 39.82 | |
| Current other receivables | 50.70 | 117.57 | 76.38 | ||
| Current deferred tax assets | 13.60 | ||||
| Short term receivables total | 1 170.35 | 1 549.02 | 979.87 | 454.57 | 183.56 |
| Cash and bank deposits | 1 761.14 | 663.19 | 349.05 | 361.13 | 469.88 |
| Cash and cash equivalents | 1 761.14 | 663.19 | 349.05 | 361.13 | 469.88 |
| Balance sheet total (assets) | 4 179.63 | 2 435.73 | 1 527.12 | 989.27 | 680.80 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | ||||
| Retained earnings | 611.71 | 1 273.09 | 1 385.11 | 1 174.40 | 729.36 |
| Profit of the financial year | 1 161.38 | 112.02 | - 210.70 | - 445.05 | - 209.53 |
| Shareholders equity total | 1 823.09 | 1 935.11 | 1 224.40 | 779.36 | 569.83 |
| Provisions | 48.76 | 43.35 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 49.47 | 87.23 | 33.86 | 154.78 | 32.86 |
| Current owed to group member | 1 604.79 | 69.40 | |||
| Short-term deferred tax liabilities | 247.74 | 300.64 | |||
| Other non-interest bearing current liabilities | 405.77 | 0.00 | 268.85 | 55.13 | 78.11 |
| Current liabilities total | 2 307.77 | 457.28 | 302.72 | 209.91 | 110.97 |
| Balance sheet total (liabilities) | 4 179.63 | 2 435.73 | 1 527.12 | 989.27 | 680.80 |
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.