Pro-line ApS — Credit Rating and Financial Key Figures
CVR number: 38064363
Dannevang 351, Båstrup 3480 Fredensborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 880.92 | 1 498.92 | 1 471.09 | 1 318.10 | 1 243.37 |
| Employee benefit expenses | -1 037.85 | -1 456.58 | -1 346.96 | -1 554.76 | -1 445.46 |
| Total depreciation | -4.36 | -20.50 | |||
| EBIT | - 156.93 | 42.34 | 119.77 | - 216.16 | - 202.10 |
| Other financial income | 30.02 | 37.74 | 27.61 | 27.85 | 14.75 |
| Other financial expenses | -50.39 | -30.74 | -42.96 | -43.39 | -48.68 |
| Pre-tax profit | - 177.30 | 49.35 | 104.42 | - 231.70 | - 236.03 |
| Income taxes | 36.51 | -11.79 | -30.41 | 46.51 | - 221.39 |
| Net earnings | - 140.79 | 37.56 | 74.01 | - 185.19 | - 457.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 33.00 | ||||
| Tangible assets total | 33.00 | ||||
| Investments total | 16.80 | 16.80 | 16.80 | 16.80 | 16.80 |
| Long term receivables total | |||||
| Finished products/goods | 388.49 | 519.79 | 458.13 | 553.69 | 434.27 |
| Advance payments | 40.00 | 30.00 | 36.00 | 36.00 | |
| Inventories total | 388.49 | 559.79 | 488.13 | 589.69 | 470.27 |
| Current trade debtors | 167.94 | 250.78 | 277.87 | 259.39 | 280.23 |
| Current amounts owed by group member comp. | 63.00 | 70.50 | 44.10 | 44.10 | 44.10 |
| Current deferred tax assets | 42.91 | 31.13 | 0.72 | 47.23 | |
| Short term receivables total | 273.85 | 352.41 | 322.69 | 350.72 | 324.33 |
| Cash and bank deposits | 0.00 | ||||
| Cash and cash equivalents | 0.00 | ||||
| Balance sheet total (assets) | 679.14 | 928.99 | 860.62 | 957.21 | 811.40 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -52.75 | - 193.54 | - 155.97 | -81.96 | - 267.15 |
| Profit of the financial year | - 140.79 | 37.56 | 74.01 | - 185.19 | - 457.43 |
| Shareholders equity total | - 143.54 | - 105.97 | -31.96 | - 217.15 | - 674.58 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 329.90 | 240.76 | 290.11 | 271.04 | 125.39 |
| Current trade creditors | 139.36 | 132.22 | 211.22 | 403.82 | 363.99 |
| Current owed to participating | 13.01 | 190.48 | |||
| Short-term deferred tax liabilities | 174.16 | ||||
| Other non-interest bearing current liabilities | 353.42 | 661.98 | 391.25 | 486.49 | 631.96 |
| Current liabilities total | 822.68 | 1 034.97 | 892.58 | 1 174.37 | 1 485.98 |
| Balance sheet total (liabilities) | 679.14 | 928.99 | 860.62 | 957.21 | 811.40 |
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.