The Graygency ApS — Credit Rating and Financial Key Figures
CVR number: 42413526
Stationsvej 27, 8544 Mørke
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 024.21 | 2 137.28 | 1 792.82 |
| Employee benefit expenses | - 774.58 | -1 483.77 | -1 626.56 |
| Total depreciation | - 118.82 | - 118.82 | - 118.82 |
| EBIT | 130.82 | 534.70 | 47.44 |
| Other financial income | 1.90 | 17.08 | |
| Other financial expenses | -3.37 | -15.46 | -59.53 |
| Pre-tax profit | 129.35 | 519.23 | 4.99 |
| Income taxes | -29.14 | - 114.23 | -2.37 |
| Net earnings | 100.21 | 405.00 | 2.62 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 510.00 | 408.00 | 306.00 | 204.00 |
| Intangible assets total | 510.00 | 408.00 | 306.00 | 204.00 |
| Buildings | 47.26 | 35.45 | 23.63 | |
| Machinery and equipment | 15.00 | 10.00 | 5.00 | |
| Tangible assets total | 15.00 | 57.26 | 40.45 | 23.63 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 22.07 | 157.21 | 569.58 | 759.91 |
| Prepayments and accrued income | 21.38 | 21.10 | ||
| Current other receivables | 6.09 | 74.00 | 107.19 | 177.00 |
| Short term receivables total | 28.16 | 252.59 | 697.87 | 936.92 |
| Cash and bank deposits | 259.22 | 258.09 | 206.84 | 120.57 |
| Cash and cash equivalents | 259.22 | 258.09 | 206.84 | 120.57 |
| Balance sheet total (assets) | 812.38 | 975.94 | 1 251.15 | 1 285.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 100.00 | 200.00 | ||
| Retained earnings | 482.41 | 382.42 | 282.63 | 687.63 |
| Profit of the financial year | 100.21 | 405.00 | 2.62 | |
| Shareholders equity total | 522.41 | 622.63 | 927.63 | 730.25 |
| Provisions | 115.50 | 91.96 | 68.42 | 44.88 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 0.04 | 0.03 | ||
| Current trade creditors | 54.50 | 22.37 | ||
| Current owed to group member | 22.70 | 251.96 | ||
| Other non-interest bearing current liabilities | 174.47 | 206.80 | 210.03 | 258.00 |
| Current liabilities total | 174.47 | 261.35 | 255.10 | 509.98 |
| Balance sheet total (liabilities) | 812.38 | 975.93 | 1 251.15 | 1 285.11 |
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.