Opprop ApS — Credit Rating and Financial Key Figures
CVR number: 39276763
Skelbækgade 42, 1717 København V
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 212.85 | 181.03 | 465.30 | -38.22 | 32.76 |
| Employee benefit expenses | - 511.47 | - 338.36 | - 577.56 | -2.32 | |
| Other operating expenses | -2.33 | ||||
| Total depreciation | - 103.58 | - 106.02 | - 111.63 | - 107.31 | - 104.43 |
| EBIT | - 402.20 | - 265.67 | - 223.89 | - 147.85 | -71.67 |
| Other financial income | 0.30 | -0.00 | |||
| Other financial expenses | -87.17 | -80.07 | - 253.65 | - 149.46 | - 148.77 |
| Pre-tax profit | - 489.07 | - 345.75 | - 477.54 | - 297.32 | - 220.45 |
| Income taxes | 10.65 | 5.27 | 47.37 | -6.35 | -8.31 |
| Net earnings | - 478.42 | - 340.48 | - 430.17 | - 303.67 | - 228.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 1 225.44 | ||||
| Goodwill | 1 154.72 | 1 084.01 | 1 013.29 | 942.58 | |
| Intangible assets total | 1 225.44 | 1 154.72 | 1 084.01 | 1 013.29 | 942.58 |
| Buildings | 347.58 | 312.28 | 294.51 | 257.91 | 224.20 |
| Tangible assets total | 347.58 | 312.28 | 294.51 | 257.91 | 224.20 |
| Investments total | 3.20 | 3.20 | |||
| Non-curr. owed by group member comp. | 6.58 | ||||
| Non-current other receivables | 3.20 | 11.58 | 15.33 | ||
| Long term receivables total | 9.78 | 11.58 | 15.33 | ||
| Finished products/goods | 25.96 | 28.28 | 15.40 | ||
| Inventories total | 25.96 | 28.28 | 15.40 | ||
| Current trade debtors | 14.74 | ||||
| Current amounts owed by group member comp. | 18.38 | 24.08 | |||
| Prepayments and accrued income | 2.21 | ||||
| Current other receivables | 81.17 | 18.61 | 85.00 | 2.50 | |
| Current deferred tax assets | 6.56 | 11.83 | 59.20 | 52.84 | 44.54 |
| Short term receivables total | 102.48 | 11.83 | 77.81 | 156.22 | 73.32 |
| Cash and bank deposits | 4.17 | 0.17 | 0.00 | ||
| Cash and cash equivalents | 4.17 | 0.17 | 0.00 | ||
| Balance sheet total (assets) | 1 715.40 | 1 522.06 | 1 490.25 | 1 427.42 | 1 240.10 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 508.25 | - 986.66 | -1 327.14 | -1 757.31 | -2 060.97 |
| Profit of the financial year | - 478.42 | - 340.48 | - 430.17 | - 303.67 | - 228.75 |
| Shareholders equity total | - 786.67 | -1 127.13 | -1 557.31 | -1 860.98 | -2 089.73 |
| Non-current loans from credit institutions | 1 046.20 | 783.39 | 950.63 | 622.60 | 120.69 |
| Non-current other liabilities | 2.30 | 36.62 | 2.30 | ||
| Non-current deferred tax liabilities | 34.32 | 21.54 | |||
| Non-current liabilities total | 1 048.50 | 820.01 | 987.25 | 622.60 | 142.24 |
| Current loans from credit institutions | 332.74 | 341.79 | 69.88 | 95.77 | 322.46 |
| Current trade creditors | 70.02 | 58.45 | 14.02 | 8.00 | 8.00 |
| Other non-interest bearing current liabilities | 1 050.82 | 1 428.95 | 1 976.42 | 2 562.03 | 2 840.37 |
| Accruals and deferred income | 16.76 | ||||
| Current liabilities total | 1 453.57 | 1 829.19 | 2 060.31 | 2 665.80 | 3 187.59 |
| Balance sheet total (liabilities) | 1 715.40 | 1 522.06 | 1 490.25 | 1 427.42 | 1 240.10 |
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.