ProMakker ApS — Credit Rating and Financial Key Figures
CVR number: 38493574
Melby Enghavevej 64, 3370 Melby
info@promakker.dk
www.promakker.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 346.29 | 726.92 | 149.35 | -37.45 | -39.96 |
| Employee benefit expenses | -1 544.27 | -1 421.88 | - 468.09 | ||
| Total depreciation | -76.75 | -86.49 | -93.30 | -33.71 | -41.21 |
| EBIT | -1 967.31 | - 781.45 | - 412.03 | -71.16 | -81.16 |
| Other financial income | 0.50 | 0.72 | 0.04 | ||
| Other financial expenses | - 144.66 | - 160.97 | -88.58 | -80.81 | - 109.74 |
| Pre-tax profit | -2 111.47 | - 941.69 | - 500.61 | - 151.97 | - 190.87 |
| Income taxes | 495.18 | 206.25 | 93.86 | 33.45 | -2.06 |
| Net earnings | -1 616.29 | - 735.44 | - 406.75 | - 118.52 | - 192.93 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 250.44 | 163.95 | 88.77 | 55.06 | 21.35 |
| Tangible assets total | 250.44 | 163.95 | 88.77 | 55.06 | 21.35 |
| Investments total | 7.50 | 57.50 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 14.91 | 65.54 | 231.93 | 162.93 | 39.93 |
| Prepayments and accrued income | 31.29 | 15.62 | 3.48 | ||
| Current other receivables | 179.73 | 216.99 | 14.29 | 0.16 | |
| Current deferred tax assets | 660.26 | 438.61 | 157.23 | 33.24 | 2.33 |
| Short term receivables total | 886.19 | 736.76 | 389.16 | 213.94 | 42.42 |
| Cash and bank deposits | 19.39 | 18.30 | 16.34 | 11.11 | 4.20 |
| Cash and cash equivalents | 19.39 | 18.30 | 16.34 | 11.11 | 4.20 |
| Balance sheet total (assets) | 1 163.53 | 976.51 | 494.27 | 280.11 | 67.97 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1 817.88 | -3 434.17 | -4 169.61 | -4 576.35 | -4 694.88 |
| Profit of the financial year | -1 616.29 | - 735.44 | - 406.75 | - 118.52 | - 192.93 |
| Shareholders equity total | -3 384.17 | -4 119.61 | -4 526.36 | -4 644.88 | -4 837.81 |
| Provisions | 0.21 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 623.55 | 413.56 | 229.64 | 168.15 | 12.00 |
| Current owed to group member | 2 739.87 | 3 320.73 | 4 385.44 | 4 635.50 | 4 736.94 |
| Other non-interest bearing current liabilities | 1 184.28 | 1 361.83 | 405.34 | 121.34 | 156.84 |
| Current liabilities total | 4 547.70 | 5 096.12 | 5 020.42 | 4 924.98 | 4 905.78 |
| Balance sheet total (liabilities) | 1 163.53 | 976.51 | 494.27 | 280.11 | 67.97 |
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.