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
CO/PLUS A/S — Credit Rating and Financial Key Figures
CVR number: 28703643
Østergade 17-19, 1100 København K
gh@coplus.com
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 23 940.80 | 22 710.03 | 17 848.96 | 23 511.57 | 19 907.01 |
| Employee benefit expenses | -11 150.09 | -13 010.85 | -12 714.24 | -14 812.65 | -15 473.70 |
| Other operating expenses | - 247.94 | ||||
| Total depreciation | - 346.78 | - 116.27 | -56.72 | - 110.49 | - 166.72 |
| EBIT | 12 443.93 | 9 334.98 | 5 078.00 | 8 588.43 | 4 266.59 |
| Other financial income | 5.41 | 34.37 | 77.82 | 102.90 | |
| Other financial expenses | - 203.29 | - 134.25 | -44.44 | -45.79 | -18.61 |
| Reduction non-current investment assets | -90.47 | ||||
| Pre-tax profit | 12 150.17 | 9 206.13 | 5 067.93 | 8 620.46 | 4 350.88 |
| Income taxes | -2 812.28 | -2 029.02 | -1 296.96 | -1 934.90 | - 991.54 |
| Net earnings | 9 337.89 | 7 177.11 | 3 770.97 | 6 685.56 | 3 359.34 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 466.91 | 102.70 | 46.00 | 637.60 | 470.87 |
| Tangible assets total | 466.91 | 102.70 | 46.00 | 637.60 | 470.87 |
| Investments total | |||||
| Non-current other receivables | 515.45 | 657.99 | 668.27 | 678.73 | 689.42 |
| Long term receivables total | 515.45 | 657.99 | 668.27 | 678.73 | 689.42 |
| Inventories total | |||||
| Current trade debtors | 3 267.19 | 3 988.62 | 4 383.67 | 5 622.27 | 4 717.50 |
| Current amounts owed by group member comp. | 215.12 | 279.57 | 1 151.14 | 2 005.05 | |
| Prepayments and accrued income | 285.08 | 204.19 | 295.76 | 338.20 | 210.33 |
| Current other receivables | 1 823.08 | 487.00 | 712.85 | 1 965.85 | 1 544.94 |
| Current deferred tax assets | 107.56 | 156.12 | 131.69 | 98.16 | 86.79 |
| Short term receivables total | 5 482.91 | 5 051.04 | 5 803.55 | 9 175.62 | 8 564.61 |
| Cash and bank deposits | 15 934.67 | 5 115.82 | 2 175.08 | 4 312.80 | 1 905.24 |
| Cash and cash equivalents | 15 934.67 | 5 115.82 | 2 175.08 | 4 312.80 | 1 905.24 |
| Balance sheet total (assets) | 22 399.93 | 10 927.56 | 8 692.90 | 14 804.75 | 11 630.15 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 555.00 | 555.00 | 555.00 | 555.00 | 555.00 |
| Shares repurchased | 10 000.00 | 5 300.00 | 5 000.00 | 7 000.00 | 4 240.00 |
| Other reserves | -4 100.00 | -5 000.00 | |||
| Retained earnings | -8 790.79 | -4 752.90 | -2 575.79 | -5 804.82 | -3 359.26 |
| Profit of the financial year | 9 337.89 | 7 177.11 | 3 770.97 | 6 685.56 | 3 359.34 |
| Shareholders equity total | 11 102.10 | 4 179.21 | 1 750.18 | 8 435.74 | 4 795.08 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 310.29 | 199.37 | 422.62 | 276.08 | 238.46 |
| Advances received | 2 432.07 | 1 293.65 | 1 092.40 | 804.70 | 1 632.77 |
| Current trade creditors | 2 356.75 | 1 597.90 | 1 349.91 | 1 457.63 | 1 594.98 |
| Current owed to participating | 3.30 | ||||
| Current owed to group member | 1 018.37 | ||||
| Short-term deferred tax liabilities | 2 725.97 | 2 114.00 | 1 129.08 | 1 901.37 | 980.17 |
| Other non-interest bearing current liabilities | 2 454.39 | 1 543.42 | 2 948.71 | 1 929.23 | 2 385.39 |
| Current liabilities total | 11 297.83 | 6 748.35 | 6 942.72 | 6 369.02 | 6 835.07 |
| Balance sheet total (liabilities) | 22 399.93 | 10 927.56 | 8 692.90 | 14 804.75 | 11 630.15 |
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.