Progress Media ApS — Credit Rating and Financial Key Figures
CVR number: 36897546
Pærehaven 27, 4600 Køge
Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 1 333.48 | 1 018.85 | 37.28 | -55.81 |
Employee benefit expenses | - 533.76 | - 585.43 | - 273.86 | - 251.84 |
EBIT | 799.72 | 433.42 | - 236.57 | - 307.65 |
Other financial income | 0.19 | |||
Other financial expenses | -3.07 | -4.84 | -13.98 | |
Pre-tax profit | 799.92 | 430.35 | - 241.41 | - 321.63 |
Income taxes | - 177.72 | -96.07 | 52.05 | -52.05 |
Net earnings | 622.20 | 334.28 | - 189.37 | - 373.68 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 241.67 | 85.47 | ||
Current amounts owed by group member comp. | 100.42 | |||
Current other receivables | 25.92 | 1.54 | 2.93 | |
Current deferred tax assets | 52.05 | |||
Short term receivables total | 267.59 | 185.88 | 53.58 | 2.93 |
Cash and bank deposits | 702.15 | 361.97 | 79.14 | 23.96 |
Cash and cash equivalents | 702.15 | 361.97 | 79.14 | 23.96 |
Balance sheet total (assets) | 969.74 | 547.85 | 132.73 | 26.89 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
Shares repurchased | 622.00 | 330.00 | ||
Retained earnings | - 621.88 | - 329.68 | 4.60 | - 184.77 |
Profit of the financial year | 622.20 | 334.28 | - 189.37 | - 373.68 |
Shareholders equity total | 672.32 | 384.60 | - 134.77 | - 508.45 |
Non-current liabilities total | ||||
Current trade creditors | 12.00 | 12.00 | 12.00 | 14.52 |
Current owed to group member | 85.52 | 255.50 | 469.38 | |
Short-term deferred tax liabilities | 177.72 | 96.07 | ||
Other non-interest bearing current liabilities | 22.19 | 55.18 | 51.43 | |
Current liabilities total | 297.42 | 163.26 | 267.50 | 535.34 |
Balance sheet total (liabilities) | 969.74 | 547.85 | 132.73 | 26.89 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions

... and more!
No registration needed.