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
GRAFF Growing A/S — Credit Rating and Financial Key Figures
CVR number: 21803006
Viborgvej 717 A, 8471 Sabro
gg@graff.eu
tel: 87453333
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 056.53 | 15 974.34 | 15 774.66 | 13 917.34 | 10 199.92 |
| Employee benefit expenses | -9 105.02 | -9 409.17 | -9 269.47 | -9 895.50 | -10 276.80 |
| Total depreciation | -1 947.32 | -2 174.16 | -2 073.12 | -2 029.82 | -1 673.31 |
| EBIT | 3 004.19 | 4 391.00 | 4 432.07 | 1 992.02 | -1 750.19 |
| Other financial income | 13.67 | -0.06 | 256.44 | 379.94 | 201.42 |
| Other financial expenses | - 428.92 | - 381.88 | - 547.26 | - 755.61 | - 582.28 |
| Net income from associates (fin.) | 388.20 | 342.51 | 130.66 | 499.60 | 282.18 |
| Pre-tax profit | 2 977.14 | 4 351.58 | 4 271.91 | 2 115.95 | -1 848.87 |
| Income taxes | - 576.99 | - 887.75 | - 936.05 | - 368.95 | 457.12 |
| Net earnings | 2 400.15 | 3 463.83 | 3 335.86 | 1 747.00 | -1 391.74 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 13 501.93 | 14 759.37 | 13 338.31 | 12 324.29 | 11 499.39 |
| Machinery and equipment | 2 525.00 | 2 468.48 | 2 200.75 | 4 895.30 | 4 895.40 |
| Advance payments and construction in progress | 2 430.00 | ||||
| Tangible assets total | 16 026.93 | 17 227.85 | 17 969.06 | 17 219.59 | 16 394.79 |
| Holdings in group member companies | 157.28 | 499.80 | |||
| Participating interests | 33.55 | 533.15 | 575.33 | ||
| Investments total | 157.28 | 499.80 | 33.55 | 533.15 | 575.33 |
| Long term receivables total | |||||
| Semifinished products | 2 195.05 | 1 988.50 | 2 913.36 | 2 812.29 | 2 707.84 |
| Raw materials and consumables | 487.23 | 404.76 | 287.48 | 396.08 | 493.97 |
| Inventories total | 2 682.28 | 2 393.26 | 3 200.84 | 3 208.37 | 3 201.80 |
| Current trade debtors | 2 708.52 | 3 743.95 | 2 750.54 | 2 682.67 | 2 428.37 |
| Current amounts owed by group member comp. | 389.65 | 123.86 | |||
| Current owed by particip. interest comp. | 295.76 | ||||
| Prepayments and accrued income | 238.17 | 200.14 | 292.81 | 507.57 | 599.93 |
| Current other receivables | 638.53 | 2 932.15 | 1 890.89 | 866.15 | 843.15 |
| Current deferred tax assets | 172.41 | ||||
| Short term receivables total | 3 974.88 | 7 172.51 | 5 229.99 | 4 056.38 | 3 871.45 |
| Other current investments | 59.49 | 89.24 | 89.48 | 59.65 | 64.99 |
| Cash and bank deposits | 6 473.41 | 3 965.28 | 5 335.13 | 5 158.08 | 1 296.15 |
| Cash and cash equivalents | 6 532.90 | 4 054.51 | 5 424.62 | 5 217.73 | 1 361.13 |
| Balance sheet total (assets) | 29 374.27 | 31 347.93 | 31 858.06 | 30 235.22 | 25 404.50 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 780.00 | 780.00 | 780.00 | 780.00 | 780.00 |
| Shares repurchased | 1 400.00 | 2 500.00 | 1 500.00 | 1 000.00 | |
| Other reserves | 199.80 | 383.15 | 425.33 | ||
| Retained earnings | 2 570.33 | 4 113.94 | 6 249.07 | 7 575.79 | 9 245.78 |
| Profit of the financial year | 2 400.15 | 3 463.83 | 3 335.86 | 1 747.00 | -1 391.74 |
| Shareholders equity total | 7 150.49 | 11 057.57 | 11 864.93 | 11 485.95 | 9 059.36 |
| Provisions | 2 151.35 | 1 960.25 | 1 779.30 | 1 762.60 | 1 295.65 |
| Non-current loans from credit institutions | 12 934.86 | 11 966.41 | 11 261.12 | 10 394.63 | 9 385.75 |
| Non-current accruals and deferred income | 1 130.74 | 927.87 | 725.00 | 625.00 | |
| Non-current deferred tax liabilities | 800.59 | 1 598.74 | 1 108.95 | 589.00 | 393.97 |
| Non-current liabilities total | 13 735.45 | 14 695.89 | 13 297.94 | 11 708.63 | 10 404.72 |
| Current loans from credit institutions | 1 034.58 | 1 188.76 | 1 028.12 | 1 072.36 | 1 070.50 |
| Current trade creditors | 3 308.08 | 1 641.02 | 1 554.63 | 2 398.90 | 2 550.69 |
| Current owed to group member | 1 108.95 | 295.50 | |||
| Short-term deferred tax liabilities | 1.24 | 848.74 | |||
| Other non-interest bearing current liabilities | 1 993.09 | 804.44 | 1 484.40 | 697.83 | 728.08 |
| Current liabilities total | 6 336.99 | 3 634.22 | 4 915.89 | 5 278.05 | 4 644.77 |
| Balance sheet total (liabilities) | 29 374.27 | 31 347.93 | 31 858.06 | 30 235.22 | 25 404.50 |
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.