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
GRANIT.DK ApS — Credit Rating and Financial Key Figures
CVR number: 36472618
Lundsbjerg Industrivej 13, 6200 Aabenraa
info@granit.dk
tel: 70702048
www.granit.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 585.11 | 2 959.72 | 3 858.44 | 4 100.12 | 5 852.29 |
| Employee benefit expenses | -2 001.68 | -2 230.72 | -2 807.32 | -3 308.18 | -3 205.99 |
| Total depreciation | -39.40 | -37.37 | -49.17 | -16.96 | -23.75 |
| EBIT | 544.03 | 691.63 | 1 001.95 | 774.98 | 2 622.55 |
| Other financial income | 217.24 | 245.80 | 218.42 | 21.61 | 2.14 |
| Other financial expenses | - 153.19 | - 191.07 | - 378.79 | - 424.72 | - 527.69 |
| Net income from associates (fin.) | 220.54 | 363.79 | 322.10 | 378.89 | -76.00 |
| Pre-tax profit | 828.62 | 1 110.15 | 1 163.68 | 750.75 | 2 021.01 |
| Income taxes | - 138.26 | - 172.62 | - 192.73 | -87.37 | - 501.33 |
| Net earnings | 690.36 | 937.53 | 970.96 | 663.38 | 1 519.68 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5.25 | 2.25 | 41.30 | 32.90 | |
| Machinery and equipment | 86.59 | 52.23 | 50.04 | 33.77 | 18.43 |
| Tangible assets total | 91.84 | 54.48 | 50.04 | 75.08 | 51.33 |
| Holdings in group member companies | 2 129.44 | 2 493.23 | 2 815.34 | 666.38 | 161.50 |
| Investments total | 2 129.44 | 2 493.23 | 2 815.34 | 666.38 | 161.50 |
| Long term receivables total | |||||
| Finished products/goods | 2 965.53 | 4 635.40 | 5 849.30 | 4 862.50 | 5 635.54 |
| Advance payments | 409.52 | 48.09 | 236.77 | 345.30 | |
| Inventories total | 3 375.05 | 4 683.49 | 5 849.30 | 5 099.28 | 5 980.84 |
| Current trade debtors | 1 071.02 | 1 794.16 | 3 432.58 | 5 068.76 | 6 315.11 |
| Prepayments and accrued income | 14.10 | 17.50 | 18.40 | 14.40 | 19.26 |
| Current other receivables | 5.49 | 17.66 | 75.68 | 26.12 | |
| Current deferred tax assets | 70.64 | 67.49 | 123.24 | 274.48 | 92.68 |
| Short term receivables total | 1 155.76 | 1 884.64 | 3 591.89 | 5 433.32 | 6 453.17 |
| Cash and bank deposits | 1 245.21 | 2.18 | 0.18 | 0.07 | 0.47 |
| Cash and cash equivalents | 1 245.21 | 2.18 | 0.18 | 0.07 | 0.47 |
| Balance sheet total (assets) | 7 997.30 | 9 118.02 | 12 306.74 | 11 274.14 | 12 647.31 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 450.00 | 450.00 | 1 262.65 | 1 400.00 | |
| Other reserves | 1 267.72 | 1 631.52 | 1 953.62 | -1 400.00 | |
| Retained earnings | - 278.71 | - 257.48 | - 724.37 | 2 244.35 | 1 456.52 |
| Profit of the financial year | 690.36 | 937.53 | 970.96 | 663.38 | 1 519.68 |
| Shareholders equity total | 2 204.37 | 2 836.57 | 3 512.86 | 2 957.73 | 3 026.20 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 758.85 | 3 180.62 | 3 052.03 | 4 866.30 | |
| Advances received | 42.75 | 15.56 | |||
| Current trade creditors | 1 056.86 | 1 489.90 | 1 744.67 | 1 927.97 | 3 121.69 |
| Current owed to participating | 25.00 | 32.50 | 47.50 | 1 651.85 | 81.01 |
| Current owed to group member | 2 168.01 | 2 237.31 | 2 752.50 | 655.65 | 192.45 |
| Short-term deferred tax liabilities | 277.58 | ||||
| Other non-interest bearing current liabilities | 2 543.06 | 762.89 | 783.81 | 980.86 | 1 335.99 |
| Accruals and deferred income | 7.20 | 5.30 | 8.10 | ||
| Current liabilities total | 5 792.93 | 6 281.45 | 8 793.87 | 8 316.41 | 9 621.11 |
| Balance sheet total (liabilities) | 7 997.30 | 9 118.02 | 12 306.74 | 11 274.14 | 12 647.31 |
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.