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
Partner Pack ApS — Credit Rating and Financial Key Figures
CVR number: 40105077
Stadionvej 16 A, Horne 6800 Varde
kontor@partnerpack.dk
tel: 93872260
www.partnerpack.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 345.44 | 3 614.50 | 4 899.41 | 3 869.00 | 5 312.73 |
| Employee benefit expenses | -1 648.50 | -2 913.43 | -5 082.72 | -3 231.43 | -4 480.09 |
| Total depreciation | -17.82 | -17.82 | -35.15 | -24.07 | -33.52 |
| EBIT | - 320.88 | 683.25 | - 218.45 | 613.50 | 799.13 |
| Other financial income | 2.87 | 1.50 | 1.24 | ||
| Other financial expenses | -8.14 | -50.20 | - 138.73 | - 104.88 | -56.83 |
| Pre-tax profit | - 329.01 | 635.93 | - 357.18 | 510.12 | 743.53 |
| Income taxes | 46.96 | 65.56 | - 113.71 | - 164.63 | |
| Net earnings | - 329.01 | 682.88 | - 291.61 | 396.41 | 578.90 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 66.33 | 48.51 | 44.59 | 20.52 | 194.01 |
| Tangible assets total | 66.33 | 48.51 | 44.59 | 20.52 | 194.01 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 117.17 | ||||
| Raw materials and consumables | 656.43 | 1 018.64 | 1 325.41 | 1 174.76 | 1 077.68 |
| Inventories total | 656.43 | 1 018.64 | 1 325.41 | 1 174.76 | 1 194.85 |
| Current trade debtors | 597.05 | 1 574.23 | 924.76 | 1 587.24 | 1 864.94 |
| Current amounts owed by group member comp. | 14.00 | ||||
| Prepayments and accrued income | 6.05 | 6.99 | 44.02 | ||
| Current other receivables | 87.00 | 178.28 | 122.47 | 210.67 | 224.43 |
| Current deferred tax assets | 46.96 | 112.52 | 15.89 | ||
| Short term receivables total | 690.11 | 1 813.46 | 1 159.75 | 1 804.90 | 2 149.28 |
| Cash and bank deposits | 6.93 | 11.01 | |||
| Cash and cash equivalents | 6.93 | 11.01 | |||
| Balance sheet total (assets) | 1 419.80 | 2 880.62 | 2 529.74 | 3 000.18 | 3 549.16 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 416.67 | 416.67 | 416.67 | 416.67 | 416.67 |
| Shares repurchased | 150.00 | ||||
| Retained earnings | - 403.44 | - 732.45 | -49.57 | - 341.18 | -94.77 |
| Profit of the financial year | - 329.01 | 682.88 | - 291.61 | 396.41 | 578.90 |
| Shareholders equity total | - 315.79 | 367.10 | 75.48 | 471.89 | 1 050.80 |
| Provisions | 3.22 | ||||
| Non-current leasing loans | 14.69 | ||||
| Non-current other liabilities | 108.52 | 108.52 | |||
| Non-current deferred tax liabilities | 115.96 | 156.19 | 123.98 | ||
| Non-current liabilities total | 123.21 | 108.52 | 115.96 | 156.19 | 123.98 |
| Current loans from credit institutions | 115.79 | 180.38 | 969.65 | 993.27 | 738.50 |
| Current trade creditors | 645.41 | 382.93 | 623.37 | 672.32 | 521.74 |
| Current owed to group member | 259.38 | 200.00 | 164.56 | 205.21 | |
| Short-term deferred tax liabilities | 183.74 | ||||
| Other non-interest bearing current liabilities | 851.18 | 1 582.31 | 545.27 | 538.72 | 725.19 |
| Current liabilities total | 1 612.38 | 2 405.01 | 2 338.29 | 2 368.87 | 2 374.38 |
| Balance sheet total (liabilities) | 1 419.80 | 2 880.62 | 2 529.74 | 3 000.18 | 3 549.16 |
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.