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
Proplast A/S — Credit Rating and Financial Key Figures
CVR number: 32121128
Ny Esbjergvej 5, 4720 Præstø
pr@proplast.dk
tel: 55991544
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 27 078.59 | 30 415.76 | 35 075.50 | 46 989.88 | 54 564.59 |
| Employee benefit expenses | -16 477.09 | -17 905.03 | -21 524.69 | -27 376.51 | -33 728.11 |
| Total depreciation | -1 033.69 | - 873.91 | - 830.19 | -1 023.31 | -2 083.64 |
| EBIT | 9 567.80 | 11 636.82 | 12 720.62 | 18 590.06 | 18 752.84 |
| Other financial income | 58.03 | 172.87 | 240.71 | 368.15 | 112.83 |
| Other financial expenses | - 259.97 | - 135.98 | - 468.47 | -1 257.50 | -1 124.84 |
| Pre-tax profit | 9 365.86 | 11 673.71 | 12 492.86 | 17 700.72 | 17 740.84 |
| Income taxes | -2 016.35 | -2 498.52 | -2 676.21 | -3 895.56 | -3 848.40 |
| Net earnings | 7 349.50 | 9 175.19 | 9 816.64 | 13 805.16 | 13 892.43 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 062.57 | 2 579.61 | 2 867.40 | 11 243.91 | 19 035.06 |
| Buildings | 2 885.23 | 6 187.57 | |||
| Machinery and equipment | 1 473.68 | 1 376.26 | 1 385.49 | 220.36 | 1 597.18 |
| Tangible assets total | 3 536.25 | 3 955.87 | 4 252.89 | 14 349.50 | 26 819.81 |
| Investments total | |||||
| Non-current other receivables | 75.00 | 75.00 | 75.00 | ||
| Long term receivables total | 75.00 | 75.00 | 75.00 | ||
| Raw materials and consumables | 7 962.97 | 11 760.12 | 14 874.22 | 12 453.16 | 24 117.06 |
| Inventories total | 7 962.97 | 11 760.12 | 14 874.22 | 12 453.16 | 24 117.06 |
| Current trade debtors | 13 811.05 | 32 804.64 | 20 439.18 | 63 200.14 | 30 093.16 |
| Current amounts owed by group member comp. | 34.37 | 472.10 | 511.01 | ||
| Current owed by particip. interest comp. | 197.82 | ||||
| Prepayments and accrued income | 66.12 | 67.44 | 68.06 | 32.10 | |
| Current other receivables | 233.80 | 234.19 | 510.70 | 672.92 | |
| Current deferred tax assets | 242.00 | 136.26 | 448.05 | 207.17 | 47.22 |
| Short term receivables total | 14 352.97 | 33 008.35 | 21 223.85 | 64 422.21 | 31 522.13 |
| Cash and bank deposits | 2.95 | 8.58 | 2 819.84 | 1 294.34 | 87.16 |
| Cash and cash equivalents | 2.95 | 8.58 | 2 819.84 | 1 294.34 | 87.16 |
| Balance sheet total (assets) | 25 930.13 | 48 807.92 | 43 245.80 | 92 519.20 | 82 546.16 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 3 000.00 | 3 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
| Retained earnings | 978.20 | 5 327.70 | 9 702.88 | 15 519.53 | 25 324.69 |
| Profit of the financial year | 7 349.50 | 9 175.19 | 9 816.64 | 13 805.16 | 13 892.43 |
| Shareholders equity total | 11 527.70 | 17 702.88 | 24 519.53 | 34 324.69 | 44 217.12 |
| Non-current loans from credit institutions | 2 151.46 | 2 033.94 | 1 970.07 | 9 576.53 | 8 296.02 |
| Non-current liabilities total | 2 151.46 | 2 033.94 | 1 970.07 | 9 576.53 | 8 296.02 |
| Current loans from credit institutions | 3 670.08 | 16 056.50 | 6 376.39 | 26 491.96 | 7 931.00 |
| Advances received | 799.68 | 30.11 | |||
| Current trade creditors | 5 793.10 | 8 914.42 | 7 084.25 | 14 339.69 | 15 515.55 |
| Short-term deferred tax liabilities | 392.78 | 3 314.06 | 2 757.85 | ||
| Other non-interest bearing current liabilities | 2 787.79 | 3 707.39 | 3 295.55 | 3 672.59 | 3 798.50 |
| Current liabilities total | 12 250.97 | 29 071.10 | 16 756.20 | 48 617.98 | 30 033.02 |
| Balance sheet total (liabilities) | 25 930.13 | 48 807.92 | 43 245.80 | 92 519.20 | 82 546.16 |
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.