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
Grunddal Drewsen Invest ApS — Credit Rating and Financial Key Figures
CVR number: 31064848
Gyldensteensvej 6, 5400 Bogense
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 63 248.54 | 58 506.09 | 49 311.00 | 53 077.29 | 52 514.17 |
| Employee benefit expenses | -39 548.83 | -41 362.11 | -38 195.96 | -36 987.60 | -38 969.72 |
| Total depreciation | -6 902.05 | -7 745.48 | -8 315.08 | -8 169.94 | -7 498.85 |
| EBIT | 16 797.66 | 9 398.50 | 2 799.96 | 7 919.75 | 6 045.60 |
| Other financial income | 14.68 | 30.45 | 4.81 | 8.23 | 30.60 |
| Other financial expenses | -3 372.20 | -2 620.89 | -3 330.91 | -3 541.61 | -2 941.27 |
| Pre-tax profit | 13 440.14 | 6 808.06 | - 526.13 | 4 386.37 | 3 134.92 |
| Income taxes | -3 100.31 | -1 604.49 | -5.61 | -1 124.80 | - 300.37 |
| Net earnings | 10 339.83 | 5 203.56 | - 531.74 | 3 261.58 | 2 834.55 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 1 855.67 | 1 098.92 | 554.52 | 305.41 | 264.23 |
| Goodwill | 1 806.83 | 1 204.55 | 602.27 | ||
| Intangible assets total | 3 662.49 | 2 303.47 | 1 156.79 | 305.41 | 264.23 |
| Land and waters | 24 064.02 | 27 705.40 | 30 168.70 | 29 783.73 | 33 499.84 |
| Buildings | 21 630.99 | 27 697.59 | 23 676.88 | 20 800.88 | 16 982.51 |
| Machinery and equipment | 2 149.36 | 2 118.12 | 2 053.18 | 2 326.04 | 2 708.55 |
| Tangible assets total | 47 844.37 | 57 521.11 | 55 898.76 | 52 910.65 | 53 190.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 3 186.60 | 3 140.14 | 2 376.32 | 1 853.10 | 2 570.65 |
| Raw materials and consumables | 12 390.43 | 7 956.27 | 7 713.16 | 8 389.44 | 7 065.71 |
| Finished products/goods | 9 408.60 | 12 062.27 | 9 693.82 | 10 374.48 | 9 378.57 |
| Inventories total | 24 985.62 | 23 158.69 | 19 783.30 | 20 617.02 | 19 014.94 |
| Current trade debtors | 12 625.63 | 16 957.39 | 11 587.38 | 17 519.63 | 10 343.39 |
| Prepayments and accrued income | 1 873.43 | 1 537.71 | 2 080.73 | 1 934.33 | 2 071.76 |
| Current other receivables | 3 016.38 | 2 365.50 | 1 165.86 | 1 585.59 | 1 286.10 |
| Current deferred tax assets | 606.21 | 342.00 | 312.23 | 113.59 | |
| Short term receivables total | 18 121.65 | 20 860.59 | 15 175.97 | 21 351.79 | 13 814.83 |
| Cash and bank deposits | 1 949.68 | 632.45 | 286.63 | 460.89 | 208.40 |
| Cash and cash equivalents | 1 949.68 | 632.45 | 286.63 | 460.89 | 208.40 |
| Balance sheet total (assets) | 96 563.81 | 104 476.31 | 92 301.45 | 95 645.76 | 86 493.31 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 150.00 | 176.44 |
| Retained earnings | 7 588.34 | 17 186.63 | 22 232.47 | 21 138.92 | 23 957.24 |
| Profit of the financial year | 10 339.83 | 5 203.56 | - 531.74 | 3 261.58 | 2 834.55 |
| Minority interest (BS) | 2 956.85 | 2 980.59 | 2 866.31 | 2 978.12 | 2 894.94 |
| Shareholders equity total | 21 124.42 | 25 613.59 | 24 814.04 | 27 653.62 | 29 988.17 |
| Provisions | 3 636.00 | 3 889.00 | 3 891.90 | 4 432.21 | 4 238.00 |
| Capital loans | 796.01 | 540.87 | |||
| Non-current loans from credit institutions | 18 311.12 | 17 637.32 | 15 891.49 | 12 766.59 | 13 244.93 |
| Non-current leasing loans | 13 175.30 | 18 746.66 | 15 277.91 | 13 794.82 | 10 287.85 |
| Non-current deferred tax liabilities | 3 406.75 | 3 415.11 | 3 576.83 | 3 490.88 | 3 535.14 |
| Non-current liabilities total | 35 689.19 | 40 339.96 | 34 746.23 | 30 052.30 | 27 067.92 |
| Current loans from credit institutions | 15 044.59 | 16 867.76 | 13 416.23 | 19 523.04 | 8 675.34 |
| Current trade creditors | 15 478.86 | 13 154.38 | 9 556.94 | 8 948.62 | 9 984.67 |
| Current owed to participating | 94.65 | 91.62 | 54.92 | 50.39 | 2 246.46 |
| Short-term deferred tax liabilities | 65.11 | 72.63 | |||
| Other non-interest bearing current liabilities | 5 180.70 | 4 166.70 | 4 083.07 | 3 338.21 | 3 137.85 |
| Accruals and deferred income | 315.40 | 288.19 | 1 665.48 | 1 647.37 | 1 154.90 |
| Current liabilities total | 36 114.20 | 34 633.76 | 28 849.27 | 33 507.64 | 25 199.22 |
| Balance sheet total (liabilities) | 96 563.81 | 104 476.31 | 92 301.45 | 95 645.76 | 86 493.31 |
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.