Grant Thornton, Godkendt Revisionspartnerselskab — Credit Rating and Financial Key Figures
CVR number: 34209936
Lautrupsgade 11, 2100 København Ø
mail@dk.gt.com
tel: 33110220
www.grantthornton.dk
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 280.88 | 316.57 | 335.03 | 402.39 | 576.72 |
| Other operating income | 0.21 | 2.49 | 3.89 | 3.40 | 7.52 |
| External services | -51.15 | -57.94 | -70.05 | -90.71 | - 121.11 |
| Gross profit | 229.94 | 261.12 | 268.87 | 315.08 | 463.13 |
| Employee benefit expenses | - 196.27 | - 216.90 | - 223.97 | - 267.07 | - 396.36 |
| Total depreciation | -3.36 | -3.75 | -4.53 | -8.40 | -18.88 |
| EBIT | 30.31 | 40.47 | 40.37 | 39.60 | 47.90 |
| Other financial income | 0.08 | 0.04 | 0.07 | 0.12 | 0.04 |
| Other financial expenses | -0.38 | -0.50 | -0.43 | -2.36 | -4.21 |
| Pre-tax profit | 30.01 | 40.01 | 40.00 | 37.36 | 43.72 |
| Net earnings | 30.01 | 40.01 | 40.00 | 37.36 | 43.72 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 4.77 | 3.87 | 5.99 | 82.21 | 69.34 |
| Intangible assets total | 4.77 | 3.87 | 5.99 | 82.21 | 69.34 |
| Machinery and equipment | 7.40 | 6.88 | 7.94 | 15.12 | 36.19 |
| Tangible assets total | 7.40 | 6.88 | 7.94 | 15.12 | 36.19 |
| Other receivables | 1.48 | 3.94 | 3.34 | ||
| Investments total | 1.48 | 3.94 | 3.34 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 38.46 | 40.89 | 55.94 | 76.61 | 80.93 |
| Prepayments and accrued income | 2.28 | 2.94 | 4.59 | 14.66 | 12.66 |
| Current other receivables | 43.67 | 43.50 | 52.42 | 65.90 | 95.46 |
| Short term receivables total | 84.41 | 87.33 | 112.95 | 157.17 | 189.05 |
| Cash and bank deposits | 8.64 | 21.45 | 0.31 | 3.58 | 1.04 |
| Cash and cash equivalents | 8.64 | 21.45 | 0.31 | 3.58 | 1.04 |
| Balance sheet total (assets) | 105.22 | 119.53 | 128.67 | 262.02 | 298.95 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 7.67 | 7.67 | 7.73 | 17.07 | 17.39 |
| Shares repurchased | 40.00 | 40.00 | 55.00 | ||
| Other reserves | -40.00 | 36.36 | 10.07 | ||
| Retained earnings | -28.48 | -38.47 | -38.45 | -33.01 | -39.28 |
| Profit of the financial year | 30.01 | 40.01 | 40.00 | 37.36 | 43.72 |
| Shareholders equity total | 9.20 | 9.21 | 9.29 | 97.78 | 86.91 |
| Non-current leasing loans | 3.25 | ||||
| Non-current other liabilities | 3.16 | 2.10 | |||
| Non-current deferred tax liabilities | 2.22 | ||||
| Non-current liabilities total | 3.16 | 2.10 | 2.22 | 3.25 | |
| Current loans from credit institutions | 1.06 | 1.06 | 29.84 | 75.73 | 87.02 |
| Advances received | 1.62 | ||||
| Current trade creditors | 2.84 | 3.28 | 4.55 | 11.38 | 13.14 |
| Current owed to participating | 53.20 | 67.70 | 52.14 | 35.78 | 63.67 |
| Other non-interest bearing current liabilities | 35.76 | 36.19 | 29.00 | 41.36 | 44.96 |
| Current liabilities total | 92.87 | 108.23 | 117.17 | 164.24 | 208.79 |
| Balance sheet total (liabilities) | 105.22 | 119.53 | 128.67 | 262.02 | 298.95 |
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.