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
PUSAT ApS — Credit Rating and Financial Key Figures
CVR number: 33381476
Gårdagervej 1, Landsgrav 4200 Slagelse
info@pusat.dk
tel: 66808071
www.pusat.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 805.36 | 5 736.99 | 9 742.14 | 9 205.75 | 12 541.08 |
| Wages and salaries | -1 767.08 | -2 225.98 | |||
| Social security expenses | - 262.06 | - 245.14 | |||
| Employee benefit expenses | -3 987.13 | -4 319.05 | -4 814.88 | ||
| Total depreciation | - 201.22 | - 140.08 | - 140.08 | - 274.08 | - 408.27 |
| EBIT | 575.00 | 3 125.78 | 5 614.92 | 4 612.62 | 7 317.94 |
| Other financial income | 7.29 | 63.68 | 0.47 | 72.56 | |
| Other financial expenses | -39.00 | -66.81 | - 338.44 | 7.08 | - 181.45 |
| Reduction non-current investment assets | - 500.00 | - 500.00 | |||
| Pre-tax profit | 36.00 | 3 066.26 | 5 340.17 | 4 120.17 | 7 209.04 |
| Income taxes | - 142.34 | - 858.09 | -1 372.86 | - 883.10 | -1 252.60 |
| Net earnings | - 106.34 | 2 208.17 | 3 967.31 | 3 237.07 | 5 956.45 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 40.08 | 400.00 | 259.92 | 655.83 | 500.68 |
| Tangible assets total | 40.08 | 400.00 | 259.92 | 655.83 | 500.68 |
| Investments total | 5.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 000.00 | 200.00 | |||
| Finished products/goods | 200.00 | 200.00 | |||
| Inventories total | 1 000.00 | 200.00 | 200.00 | 200.00 | |
| Current trade debtors | 1 823.04 | 4 247.41 | 5 677.25 | 6 764.85 | 10 650.37 |
| Current amounts owed by group member comp. | 938.31 | 1 702.00 | 1 927.75 | 6 595.21 | |
| Current other receivables | 746.89 | 1 204.03 | 3 553.37 | 1 317.43 | 1 577.64 |
| Current deferred tax assets | 45.05 | ||||
| Short term receivables total | 2 569.92 | 6 389.75 | 10 932.62 | 10 010.04 | 18 868.28 |
| Cash and bank deposits | 1 582.60 | 6 933.42 | 4 565.96 | 5 466.44 | 3 454.94 |
| Cash and cash equivalents | 1 582.60 | 6 933.42 | 4 565.96 | 5 466.44 | 3 454.94 |
| Balance sheet total (assets) | 5 192.61 | 13 923.16 | 15 958.50 | 16 337.32 | 22 823.90 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | - 500.00 | 500.00 | 500.00 | ||
| Retained earnings | 623.33 | 17.00 | 1 725.17 | 5 692.48 | 9 439.09 |
| Profit of the financial year | - 106.34 | 2 208.17 | 3 967.31 | 3 237.07 | 5 956.45 |
| Shareholders equity total | 97.00 | 2 305.17 | 6 272.48 | 9 509.55 | 15 475.53 |
| Provisions | 1 083.36 | 2 182.58 | 2 143.59 | 1 789.00 | |
| Non-current deferred tax liabilities | 142.34 | ||||
| Non-current liabilities total | 142.34 | ||||
| Current loans from credit institutions | 3.76 | 48.01 | |||
| Advances received | 3 888.87 | 122.88 | 840.62 | 595.35 | |
| Current trade creditors | 744.00 | 394.99 | 120.58 | 170.76 | |
| Current owed to participating | 336.11 | ||||
| Current owed to group member | 4 273.15 | 4 800.62 | 4 868.44 | 390.78 | |
| Short-term deferred tax liabilities | 657.73 | 1 846.25 | 2 839.34 | 4 628.72 | |
| Other non-interest bearing current liabilities | 680.12 | 107.31 | 267.12 | 444.84 | 164.54 |
| Current liabilities total | 4 953.27 | 10 534.64 | 7 503.45 | 4 684.17 | 5 559.37 |
| Balance sheet total (liabilities) | 5 192.61 | 13 923.16 | 15 958.50 | 16 337.32 | 22 823.90 |
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.