GRAVENISSEN ApS
CVR number: 37606197
Nedervej 20, Høm 6760 Ribe
jan@gravenissen.dk
gravenissen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 977.80 | 1 418.91 | 3 637.14 | 2 161.99 | 1 658.45 |
| Employee benefit expenses | - 918.98 | -1 037.00 | -1 961.79 | -1 055.52 | -1 180.67 |
| Other operating expenses | -53.05 | -5.25 | |||
| Total depreciation | - 159.04 | - 153.54 | - 220.38 | - 150.13 | - 131.42 |
| EBIT | - 100.22 | 228.38 | 1 454.97 | 903.30 | 341.10 |
| Other financial income | 16.17 | 26.04 | 0.42 | 1.30 | 14.74 |
| Other financial expenses | -0.58 | -1.66 | -6.35 | -3.24 | -15.78 |
| Pre-tax profit | -84.63 | 252.76 | 1 449.04 | 901.35 | 340.06 |
| Income taxes | 18.19 | -56.57 | - 319.69 | - 210.29 | -78.84 |
| Net earnings | -66.44 | 196.19 | 1 129.35 | 691.07 | 261.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 430.80 | 359.00 | 251.30 | 179.50 | 107.70 |
| Intangible assets total | 430.80 | 359.00 | 251.30 | 179.50 | 107.70 |
| Land and waters | 20.82 | ||||
| Machinery and equipment | 221.99 | 325.19 | 861.69 | 105.31 | 143.62 |
| Tangible assets total | 242.81 | 325.19 | 861.69 | 105.31 | 143.62 |
| Other receivables | 135.00 | 135.00 | 135.00 | 135.00 | 135.00 |
| Investments total | 135.00 | 135.00 | 135.00 | 135.00 | 135.00 |
| Long term receivables total | |||||
| Finished products/goods | 25.00 | 25.00 | 222.54 | 42.39 | 49.51 |
| Advance payments | 400.00 | ||||
| Inventories total | 25.00 | 25.00 | 222.54 | 442.39 | 49.51 |
| Current trade debtors | 194.92 | 163.71 | 461.16 | 456.95 | 1 391.87 |
| Current amounts owed by group member comp. | 564.11 | 728.83 | 10.00 | 5.25 | |
| Prepayments and accrued income | 0.00 | 15.00 | |||
| Current other receivables | 96.90 | 299.99 | 96.60 | 7.15 | |
| Short term receivables total | 855.93 | 1 192.53 | 572.76 | 474.09 | 1 397.12 |
| Cash and bank deposits | 294.10 | 388.65 | 792.00 | 976.25 | 275.48 |
| Cash and cash equivalents | 294.10 | 388.65 | 792.00 | 976.25 | 275.48 |
| Balance sheet total (assets) | 1 983.65 | 2 425.38 | 2 835.29 | 2 312.54 | 2 108.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 728.83 | 1 129.35 | 205.76 | 1 000.00 | |
| Other reserves | - 205.76 | - 500.00 | |||
| Retained earnings | 1 538.82 | 743.55 | - 189.62 | 733.98 | 425.04 |
| Profit of the financial year | -66.44 | 196.19 | 1 129.35 | 691.07 | 261.22 |
| Shareholders equity total | 1 522.38 | 1 718.56 | 2 119.09 | 1 475.04 | 1 236.26 |
| Provisions | 101.95 | 88.76 | 98.01 | 48.09 | 27.34 |
| Non-current deferred tax liabilities | 305.79 | 260.21 | 99.59 | ||
| Non-current liabilities total | 305.79 | 260.21 | 99.59 | ||
| Current trade creditors | 97.73 | 108.81 | 120.89 | 49.49 | 100.66 |
| Current owed to participating | 9.52 | 9.52 | 57.63 | ||
| Short-term deferred tax liabilities | 1.39 | 69.76 | 69.76 | 305.79 | 260.21 |
| Other non-interest bearing current liabilities | 260.20 | 429.95 | 112.22 | 173.92 | 326.73 |
| Current liabilities total | 359.32 | 618.05 | 312.40 | 529.20 | 745.23 |
| Balance sheet total (liabilities) | 1 983.65 | 2 425.38 | 2 835.29 | 2 312.54 | 2 108.42 |
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.