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
PROTAC A/S — Credit Rating and Financial Key Figures
CVR number: 26710731
Niels Bohrs Vej 31 D, Stilling 8660 Skanderborg
tel: 86194103
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 162.36 | 11 607.93 | 11 207.25 | 10 328.02 | 11 737.20 |
| Employee benefit expenses | -8 246.88 | -9 054.43 | -6 737.16 | -6 528.40 | -6 200.67 |
| Total depreciation | - 289.97 | - 273.48 | - 226.88 | - 206.93 | - 199.93 |
| EBIT | 4 625.52 | 2 280.02 | 4 243.21 | 3 592.69 | 5 336.59 |
| Other financial income | 8.82 | 1.33 | 7.04 | 5.75 | 0.06 |
| Other financial expenses | -96.03 | - 219.98 | - 141.30 | - 113.36 | - 133.53 |
| Pre-tax profit | 4 538.31 | 2 061.36 | 4 108.96 | 3 485.08 | 5 203.13 |
| Income taxes | - 965.38 | - 421.89 | - 908.47 | - 772.32 | -1 156.21 |
| Net earnings | 3 572.93 | 1 639.47 | 3 200.49 | 2 712.76 | 4 046.91 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 595.30 | 544.28 | 375.78 | 207.28 | 45.78 |
| Intangible assets total | 595.30 | 544.28 | 375.78 | 207.28 | 45.78 |
| Buildings | 0.40 | 0.18 | |||
| Machinery and equipment | 268.91 | 158.66 | 100.46 | 62.03 | 23.61 |
| Tangible assets total | 269.31 | 158.84 | 100.46 | 62.03 | 23.61 |
| Investments total | 407.47 | 429.98 | 462.36 | 464.34 | 471.84 |
| Non-curr. owed by group member comp. | 50.00 | ||||
| Long term receivables total | 50.00 | ||||
| Raw materials and consumables | 2 877.72 | 2 569.16 | 2 495.98 | 2 944.39 | 2 491.19 |
| Finished products/goods | 2 242.36 | 1 667.96 | 1 923.56 | 1 420.51 | 2 273.31 |
| Inventories total | 5 120.08 | 4 237.12 | 4 419.54 | 4 364.89 | 4 764.50 |
| Current trade debtors | 5 709.33 | 4 516.85 | 4 229.59 | 4 099.99 | 4 773.24 |
| Current amounts owed by group member comp. | 361.22 | ||||
| Prepayments and accrued income | 265.07 | 142.49 | 124.96 | 174.93 | 94.59 |
| Current other receivables | 256.80 | ||||
| Current deferred tax assets | 152.84 | 25.09 | |||
| Short term receivables total | 6 335.62 | 5 068.98 | 4 354.55 | 4 274.92 | 4 892.91 |
| Cash and bank deposits | 474.97 | 156.40 | 359.65 | 160.58 | 362.55 |
| Cash and cash equivalents | 474.97 | 156.40 | 359.65 | 160.58 | 362.55 |
| Balance sheet total (assets) | 13 202.74 | 10 595.61 | 10 072.35 | 9 534.05 | 10 611.18 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 7 200.00 | 2 000.00 | 3 200.00 | 3 800.00 | |
| Other reserves | -7 200.00 | -2 000.00 | -3 200.00 | -3 800.00 | |
| Retained earnings | 5 710.28 | 2 083.21 | 1 722.68 | 1 723.17 | 635.93 |
| Profit of the financial year | 3 572.93 | 1 639.47 | 3 200.49 | 2 712.76 | 4 046.91 |
| Shareholders equity total | 9 783.21 | 4 222.68 | 5 423.17 | 4 935.93 | 5 182.84 |
| Provisions | 74.03 | 54.96 | 29.68 | 0.87 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 95.98 | 3 278.87 | 1 014.02 | 1 809.06 | 2 089.51 |
| Advances received | 13.66 | 362.27 | 296.35 | 191.56 | 116.45 |
| Current trade creditors | 787.00 | 919.89 | 954.99 | 419.00 | 512.20 |
| Current owed to group member | 277.23 | ||||
| Short-term deferred tax liabilities | 353.16 | 164.96 | 363.75 | 631.13 | 1 182.19 |
| Other non-interest bearing current liabilities | 1 961.79 | 1 591.98 | 1 990.38 | 1 269.27 | 1 527.99 |
| Accruals and deferred income | 133.91 | ||||
| Current liabilities total | 3 345.51 | 6 317.96 | 4 619.50 | 4 597.24 | 5 428.34 |
| Balance sheet total (liabilities) | 13 202.74 | 10 595.61 | 10 072.35 | 9 534.05 | 10 611.18 |
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.