GREVENSVÆNGE ApS — Credit Rating and Financial Key Figures
CVR number: 13498288
Grevensvænge Allé 1, 4700 Næstved
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 195.89 | 1 085.93 | 1 852.38 | 3 111.23 | 5 770.23 |
| Total depreciation | - 135.00 | - 135.00 | - 135.00 | - 135.00 | - 135.00 |
| EBIT | 1 060.89 | 950.93 | 1 717.38 | 2 976.23 | 5 635.23 |
| Other financial income | 69.20 | 73.20 | 83.50 | 98.90 | 181.09 |
| Other financial expenses | -0.80 | -0.72 | -2.88 | -7.63 | -0.80 |
| Pre-tax profit | 1 129.29 | 1 023.41 | 1 798.00 | 3 067.50 | 5 815.51 |
| Income taxes | - 248.45 | - 225.16 | - 395.57 | - 675.66 | -1 279.47 |
| Net earnings | 880.84 | 798.25 | 1 402.43 | 2 391.84 | 4 536.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 120.00 | 5 985.00 | 5 850.00 | 5 715.00 | 5 580.00 |
| Tangible assets total | 6 120.00 | 5 985.00 | 5 850.00 | 5 715.00 | 5 580.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 109.55 | 71.12 | 106.83 | 496.39 | 279.12 |
| Current amounts owed by group member comp. | 1 913.85 | 1 876.78 | 2 759.52 | 2 961.68 | 2 427.95 |
| Short term receivables total | 2 023.39 | 1 947.90 | 2 866.35 | 3 458.07 | 2 707.07 |
| Cash and bank deposits | 141.96 | 293.47 | 162.38 | 1 222.38 | 3 981.75 |
| Cash and cash equivalents | 141.96 | 293.47 | 162.38 | 1 222.38 | 3 981.75 |
| Balance sheet total (assets) | 8 285.35 | 8 226.37 | 8 878.73 | 10 395.45 | 12 268.82 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 4 307.02 | 4 212.01 | 4 117.00 | 4 021.99 | 3 926.98 |
| Shares repurchased | 950.00 | 850.00 | 1 400.00 | 3 700.00 | 4 500.00 |
| Retained earnings | 230.31 | 356.16 | - 150.59 | -2 353.15 | -4 366.30 |
| Profit of the financial year | 880.84 | 798.25 | 1 402.43 | 2 391.84 | 4 536.04 |
| Shareholders equity total | 6 493.16 | 6 341.41 | 6 893.85 | 7 885.69 | 8 721.73 |
| Provisions | 1 346.40 | 1 316.70 | 1 287.00 | 1 257.30 | 1 227.60 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.00 | 19.00 | 19.00 | 23.70 | 27.00 |
| Short-term deferred tax liabilities | 278.15 | 254.86 | 425.27 | 705.36 | 1 309.17 |
| Other non-interest bearing current liabilities | 148.64 | 294.40 | 253.61 | 523.40 | 983.32 |
| Current liabilities total | 445.79 | 568.26 | 697.89 | 1 252.46 | 2 319.49 |
| Balance sheet total (liabilities) | 8 285.35 | 8 226.37 | 8 878.73 | 10 395.45 | 12 268.82 |
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.