GBK SERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 30607767
Ølgodvej 22, 7200 Grindsted
bje@gbk-service.dk
tel: 75322930
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 009.43 | 1 078.97 | 921.62 | 1 592.58 | 1 911.77 |
| Employee benefit expenses | - 841.20 | - 779.30 | - 604.53 | -1 306.82 | -1 644.20 |
| Other operating expenses | -20.00 | ||||
| Total depreciation | -15.75 | -19.44 | -25.24 | -68.04 | -42.36 |
| EBIT | 152.49 | 280.23 | 271.85 | 217.72 | 225.22 |
| Other financial income | 4.53 | 3.86 | 2.72 | 2.74 | 7.16 |
| Other financial expenses | -14.45 | -3.31 | -2.76 | -3.43 | -1.06 |
| Pre-tax profit | 142.56 | 280.79 | 271.81 | 217.03 | 231.32 |
| Income taxes | -31.42 | -61.92 | -59.80 | -47.73 | -50.88 |
| Net earnings | 111.14 | 218.86 | 212.01 | 169.30 | 180.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 56.94 | 54.16 | 77.23 | 57.30 | 37.36 |
| Tangible assets total | 56.94 | 54.16 | 77.23 | 57.30 | 37.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 10.63 | 11.13 | 10.95 | 8.97 | |
| Inventories total | 10.63 | 11.13 | 10.95 | 8.97 | |
| Current trade debtors | 140.31 | 130.73 | 114.75 | 217.68 | 236.73 |
| Current amounts owed by group member comp. | 75.05 | 28.92 | 34.11 | 71.17 | 194.20 |
| Prepayments and accrued income | 16.87 | 9.98 | 12.26 | 7.24 | 8.45 |
| Current other receivables | 13.81 | 210.36 | 77.68 | 35.74 | 60.72 |
| Current deferred tax assets | 0.89 | ||||
| Short term receivables total | 246.04 | 379.99 | 238.80 | 331.82 | 500.99 |
| Cash and bank deposits | 282.59 | 342.82 | 561.70 | 735.82 | |
| Cash and cash equivalents | 282.59 | 342.82 | 561.70 | 735.82 | |
| Balance sheet total (assets) | 313.61 | 727.87 | 669.80 | 959.80 | 1 274.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 600.00 | ||||
| Retained earnings | - 189.87 | -78.73 | 140.14 | 352.15 | -78.56 |
| Profit of the financial year | 111.14 | 218.86 | 212.01 | 169.30 | 180.44 |
| Shareholders equity total | 46.27 | 265.14 | 477.15 | 646.44 | 826.88 |
| Provisions | 5.89 | 4.19 | 0.80 | 0.46 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 18.62 | ||||
| Current trade creditors | 33.12 | 28.88 | 29.32 | 42.71 | 39.04 |
| Current owed to participating | 31.43 | 9.78 | 39.55 | ||
| Other non-interest bearing current liabilities | 209.70 | 398.24 | 152.75 | 270.18 | 368.69 |
| Current liabilities total | 261.44 | 458.55 | 191.85 | 312.89 | 447.29 |
| Balance sheet total (liabilities) | 313.61 | 727.87 | 669.80 | 959.80 | 1 274.17 |
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.