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
KomPublic ApS — Credit Rating and Financial Key Figures
CVR number: 40738584
Faaborgvej 66, Dalum 5250 Odense SV
rg@groth-investment.dk
tel: 21695480
www.komPublic.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 882.29 | 17 724.27 | 16 213.52 | 12 702.33 | 11 039.33 |
| Employee benefit expenses | -4 984.58 | -11 236.18 | -10 826.98 | -10 660.24 | -9 589.33 |
| Other operating expenses | - 370.10 | ||||
| Total depreciation | -16.30 | - 100.16 | - 202.46 | - 204.23 | - 702.68 |
| EBIT | 3 881.41 | 6 387.93 | 5 184.08 | 1 467.76 | 747.32 |
| Other financial income | 277.61 | 532.10 | 883.83 | ||
| Other financial expenses | -20.09 | -53.51 | -98.59 | - 671.13 | - 365.58 |
| Net income from associates (fin.) | - 295.61 | -40.00 | |||
| Pre-tax profit | 3 861.31 | 6 334.42 | 5 363.09 | 1 033.13 | 1 225.56 |
| Income taxes | - 853.09 | -1 404.23 | -1 203.40 | - 439.47 | - 266.48 |
| Net earnings | 3 008.22 | 4 930.19 | 4 159.70 | 593.66 | 959.08 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | -0.00 | 2 329.22 | |||
| Intangible rights | 100.00 | ||||
| Intangible assets total | 100.00 | 2 329.22 | |||
| Land and waters | 4 667.99 | ||||
| Machinery and equipment | 284.18 | 485.99 | 342.67 | 138.44 | 18.07 |
| Tangible assets total | 284.18 | 485.99 | 5 010.67 | 138.44 | 18.07 |
| Holdings in group member companies | 40.00 | 40.00 | |||
| Other non-current investments | -0.00 | ||||
| Investments total | 103.78 | 266.05 | 293.19 | 167.61 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 000.43 | 1 592.45 | 1 873.49 | 865.62 | 195.76 |
| Current amounts owed by group member comp. | 381.11 | 7 266.82 | 6 670.26 | 9 217.68 | |
| Prepayments and accrued income | 21.42 | 42.17 | 44.25 | 47.14 | |
| Current other receivables | 3 000.00 | 110.74 | 100.00 | 6 627.63 | 7 144.95 |
| Current deferred tax assets | 229.56 | ||||
| Short term receivables total | 5 000.43 | 2 105.72 | 9 282.48 | 14 207.76 | 16 835.09 |
| Cash and bank deposits | 1 209.41 | 9 364.76 | 2 392.40 | 2 319.36 | 22.31 |
| Cash and cash equivalents | 1 209.41 | 9 364.76 | 2 392.40 | 2 319.36 | 22.31 |
| Balance sheet total (assets) | 6 597.81 | 12 222.52 | 16 978.73 | 16 933.16 | 19 204.69 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 146.00 | 4 500.00 | 1 000.00 | 5 326.00 | |
| Other reserves | 1 816.79 | ||||
| Retained earnings | -1 007.70 | -2 499.48 | 1 430.71 | 5 590.41 | - 958.72 |
| Profit of the financial year | 3 008.22 | 4 930.19 | 4 159.70 | 593.66 | 959.08 |
| Shareholders equity total | 3 186.52 | 6 970.71 | 6 630.41 | 6 224.07 | 7 183.15 |
| Provisions | 62.52 | 106.92 | 75.39 | 30.46 | 3.98 |
| Non-current owed to participating | 1 000.00 | 5 794.28 | 7 915.86 | ||
| Non-current liabilities total | 1 000.00 | 5 794.28 | 7 915.86 | ||
| Current loans from credit institutions | 4 350.00 | 2 228.43 | |||
| Advances received | 3 053.04 | ||||
| Current trade creditors | 944.48 | 207.86 | 343.12 | 235.18 | 670.29 |
| Short-term deferred tax liabilities | 790.57 | 1 295.83 | 1 006.93 | 106.40 | 292.32 |
| Other non-interest bearing current liabilities | 1 613.72 | 3 641.20 | 3 572.89 | 1 489.74 | 910.66 |
| Current liabilities total | 3 348.77 | 5 144.89 | 9 272.94 | 4 884.36 | 4 101.70 |
| Balance sheet total (liabilities) | 6 597.81 | 12 222.52 | 16 978.73 | 16 933.16 | 19 204.69 |
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.