Gravio ApS
CVR number: 37494887
Lyshøjen 4, 8520 Lystrup
martin.andersen@gravio.dk
tel: 79301512
http://gravio.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 159.12 | 335.26 | -3.46 | 76.54 | 468.73 |
| EBIT | - 159.12 | 335.26 | -3.46 | 76.54 | 468.73 |
| Other financial expenses | -12.14 | -18.78 | -23.54 | -14.76 | -0.45 |
| Pre-tax profit | - 171.26 | 316.48 | -27.00 | 61.77 | 468.28 |
| Income taxes | 37.70 | -73.36 | 5.59 | -14.96 | - 103.00 |
| Net earnings | - 133.56 | 243.12 | -21.41 | 46.81 | 365.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 184.76 | 223.39 | 191.15 | 40.52 | 66.42 |
| Prepayments and accrued income | 17.47 | 15.53 | 18.00 | ||
| Current other receivables | 133.45 | 0.45 | 113.81 | 74.91 | 14.95 |
| Current deferred tax assets | 37.70 | 5.59 | |||
| Short term receivables total | 355.91 | 223.84 | 328.03 | 130.95 | 99.37 |
| Cash and bank deposits | 544.37 | 974.11 | 1 112.66 | 884.19 | 1 212.04 |
| Cash and cash equivalents | 544.37 | 974.11 | 1 112.66 | 884.19 | 1 212.04 |
| Balance sheet total (assets) | 900.29 | 1 197.95 | 1 440.68 | 1 015.15 | 1 311.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 350.00 | |||
| Retained earnings | 20.19 | - 213.37 | 29.75 | 8.34 | - 294.85 |
| Profit of the financial year | - 133.56 | 243.12 | -21.41 | 46.81 | 365.27 |
| Shareholders equity total | -63.37 | 179.75 | 58.34 | 105.15 | 470.43 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.00 | 55.13 | 12.00 | 12.00 | |
| Current owed to group member | 372.40 | 882.58 | 1 327.22 | 881.78 | 649.46 |
| Short-term deferred tax liabilities | 35.66 | 14.96 | 103.00 | ||
| Other non-interest bearing current liabilities | 591.26 | 87.97 | 1.25 | 76.52 | |
| Current liabilities total | 963.66 | 1 018.20 | 1 382.35 | 909.99 | 840.98 |
| Balance sheet total (liabilities) | 900.29 | 1 197.95 | 1 440.68 | 1 015.15 | 1 311.41 |
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.