GARANT KØGE ApS — Credit Rating and Financial Key Figures
CVR number: 33501064
Theilgaards Vej 3, 4600 Køge
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 615.22 | 6 151.62 | 3 833.48 | 4 279.77 | 4 920.78 |
| Employee benefit expenses | -3 289.26 | -2 813.46 | -2 643.65 | -2 456.42 | -2 437.87 |
| Other operating expenses | -40.00 | ||||
| Total depreciation | - 302.99 | - 357.51 | - 179.71 | - 243.49 | - 229.32 |
| EBIT | 3 022.97 | 2 940.66 | 1 010.12 | 1 579.86 | 2 253.59 |
| Other financial income | 107.56 | 1.32 | 12.84 | ||
| Other financial expenses | -58.88 | -50.29 | -9.30 | -65.25 | -24.96 |
| Pre-tax profit | 2 964.09 | 2 997.93 | 1 000.82 | 1 515.93 | 2 241.46 |
| Income taxes | - 962.32 | - 653.64 | - 220.33 | - 333.70 | - 493.22 |
| Net earnings | 2 001.76 | 2 344.30 | 780.49 | 1 182.23 | 1 748.24 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6 500.00 | 129.26 | 207.68 | 175.80 | 145.05 |
| Machinery and equipment | 1 452.49 | 1 209.74 | 756.25 | 596.19 | 537.15 |
| Tangible assets total | 7 952.49 | 1 339.00 | 963.93 | 772.00 | 682.20 |
| Investments total | |||||
| Non-current loans receivable | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Non-current other receivables | 903.51 | 848.86 | 791.19 | 733.58 | |
| Long term receivables total | 50.00 | 953.51 | 898.86 | 841.18 | 783.58 |
| Raw materials and consumables | 379.22 | 694.38 | 625.48 | 586.50 | 680.81 |
| Inventories total | 379.22 | 694.38 | 625.48 | 586.50 | 680.81 |
| Current trade debtors | 1 051.71 | 532.21 | 706.05 | 630.40 | 836.28 |
| Current amounts owed by group member comp. | 186.84 | 444.15 | 917.57 | ||
| Prepayments and accrued income | 247.36 | 29.02 | 27.51 | 169.15 | |
| Current other receivables | 224.00 | 224.00 | 234.58 | 238.18 | |
| Short term receivables total | 1 051.71 | 1 190.41 | 959.07 | 1 336.64 | 2 161.17 |
| Cash and bank deposits | 1 913.82 | 2 460.84 | 659.14 | 732.48 | 994.24 |
| Cash and cash equivalents | 1 913.82 | 2 460.84 | 659.14 | 732.48 | 994.24 |
| Balance sheet total (assets) | 11 347.24 | 6 638.13 | 4 106.48 | 4 268.80 | 5 302.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 001.76 | 2 222.71 | 780.49 | 1 182.23 | 1 748.24 |
| Retained earnings | - 203.35 | - 424.30 | 1 139.51 | 737.77 | 171.76 |
| Profit of the financial year | 2 001.76 | 2 344.30 | 780.49 | 1 182.23 | 1 748.24 |
| Shareholders equity total | 3 880.17 | 4 222.71 | 2 780.49 | 3 182.23 | 3 748.24 |
| Provisions | 331.10 | 85.05 | 92.13 | 72.79 | 89.87 |
| Non-current loans from credit institutions | 2 627.17 | ||||
| Non-current liabilities total | 2 627.17 | ||||
| Advances received | 305.40 | 300.00 | |||
| Current trade creditors | 992.03 | 536.14 | 235.43 | 206.62 | 504.93 |
| Current owed to group member | 472.22 | 508.50 | |||
| Short-term deferred tax liabilities | 1 239.17 | 899.69 | 213.25 | 353.03 | 476.15 |
| Other non-interest bearing current liabilities | 1 499.97 | 594.55 | 276.68 | 454.13 | 482.82 |
| Current liabilities total | 4 508.80 | 2 330.38 | 1 233.86 | 1 013.78 | 1 463.89 |
| Balance sheet total (liabilities) | 11 347.24 | 6 638.13 | 4 106.48 | 4 268.80 | 5 302.00 |
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.