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
JS PROPUTEC A/S — Credit Rating and Financial Key Figures
CVR number: 89901510
Hvidevold 1, 9800 Hjørring
info@jsproputec.com
tel: 98903242
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 390.63 | 18 656.31 | 22 692.33 | 22 640.72 | 16 703.52 |
| Employee benefit expenses | -11 649.37 | -12 679.05 | -14 770.21 | -16 459.85 | -14 543.81 |
| Other operating expenses | -6.67 | ||||
| Total depreciation | - 812.75 | - 859.09 | -1 003.69 | -1 023.26 | -1 014.60 |
| EBIT | 1 921.84 | 5 118.17 | 6 918.43 | 5 157.61 | 1 145.11 |
| Other financial income | 6.22 | 112.76 | 12.61 | 0.02 | |
| Other financial expenses | - 156.62 | - 304.79 | - 193.66 | - 325.16 | - 459.78 |
| Net income from associates (fin.) | - 273.48 | ||||
| Pre-tax profit | 1 765.22 | 4 819.59 | 6 837.53 | 4 571.58 | 685.35 |
| Income taxes | - 441.42 | -1 109.57 | -1 510.45 | -1 073.62 | - 155.69 |
| Net earnings | 1 323.80 | 3 710.03 | 5 327.08 | 3 497.96 | 529.66 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 678.59 | 512.43 | 346.27 | 180.11 | 13.95 |
| Intangible assets total | 678.59 | 512.43 | 346.27 | 180.11 | 13.95 |
| Land and waters | 9 463.95 | 10 252.40 | 10 039.66 | 10 230.45 | 10 004.15 |
| Buildings | 297.59 | 753.52 | 1 154.22 | 842.69 | 544.24 |
| Machinery and equipment | 713.38 | 540.75 | 280.26 | 757.82 | 434.13 |
| Advance payments and construction in progress | 462.85 | ||||
| Tangible assets total | 10 474.91 | 11 546.67 | 11 936.99 | 11 830.96 | 10 982.52 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 7 173.51 | 6 365.06 | 7 623.41 | 8 347.81 | 7 414.36 |
| Finished products/goods | 232.88 | 181.10 | 1 283.38 | 1 559.38 | 2 299.47 |
| Advance payments | 57.55 | 1 021.21 | 34.65 | ||
| Inventories total | 7 463.94 | 7 567.37 | 8 906.79 | 9 941.84 | 9 713.82 |
| Current trade debtors | 3 222.84 | 5 417.90 | 3 429.35 | 3 290.13 | 2 314.55 |
| Current amounts owed by group member comp. | 590.71 | 1 100.00 | |||
| Prepayments and accrued income | 292.20 | 235.03 | 460.82 | 167.22 | 425.14 |
| Current other receivables | 3 391.10 | 5 756.90 | 2 384.90 | 1 579.14 | 3 278.44 |
| Current deferred tax assets | 404.00 | 82.00 | 124.00 | 386.00 | |
| Short term receivables total | 7 310.14 | 11 491.83 | 6 399.07 | 5 627.19 | 7 504.13 |
| Cash and bank deposits | 1.29 | 6 123.34 | 2 768.45 | 16.61 | 7.40 |
| Cash and cash equivalents | 1.29 | 6 123.34 | 2 768.45 | 16.61 | 7.40 |
| Balance sheet total (assets) | 25 928.88 | 37 241.65 | 30 357.57 | 27 596.70 | 28 221.82 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Asset revaluation reserve | 639.87 | 639.87 | 587.08 | 534.29 | 481.50 |
| Shares repurchased | 1 000.00 | 2 000.00 | 3 000.00 | 5 000.00 | 2 000.00 |
| Other reserves | 529.30 | 399.50 | -2 729.91 | -4 859.32 | -1 988.72 |
| Retained earnings | 4 081.58 | 3 535.18 | 4 427.41 | 4 936.68 | 5 616.84 |
| Profit of the financial year | 1 323.80 | 3 710.03 | 5 327.08 | 3 497.96 | 529.66 |
| Shareholders equity total | 8 574.54 | 11 284.57 | 11 611.65 | 10 109.61 | 7 639.28 |
| Provisions | 1 729.44 | 1 946.33 | 2 460.06 | 2 698.98 | 1 381.22 |
| Non-current loans from credit institutions | 5 098.95 | 5 002.43 | 4 576.51 | 4 353.67 | 4 128.14 |
| Non-current liabilities total | 5 098.95 | 5 002.43 | 4 576.51 | 4 353.67 | 4 128.14 |
| Current loans from credit institutions | 1 358.25 | 625.60 | 286.31 | 6 054.74 | 5 136.55 |
| Advances received | 2 290.42 | 10 933.45 | 6 391.09 | 620.96 | 2 592.05 |
| Current trade creditors | 1 621.53 | 1 137.79 | 2 107.45 | 1 025.74 | 2 213.24 |
| Current owed to group member | 3 335.66 | 3 473.45 | 1 490.87 | ||
| Short-term deferred tax liabilities | 392.67 | 861.98 | 965.54 | 834.70 | 1 473.45 |
| Other non-interest bearing current liabilities | 1 527.41 | 1 976.03 | 1 958.96 | 1 898.30 | 2 167.03 |
| Current liabilities total | 10 525.95 | 19 008.32 | 11 709.35 | 10 434.44 | 15 073.19 |
| Balance sheet total (liabilities) | 25 928.88 | 37 241.65 | 30 357.57 | 27 596.70 | 28 221.82 |
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.