GENBYG.DK A/S — Credit Rating and Financial Key Figures
CVR number: 25131371
Amager Landevej 185, 2770 Kastrup
genbyg@genbyg.dk
tel: 38192467
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 431.41 | 9 112.81 | 7 779.43 | 8 546.99 | 9 602.35 |
| Employee benefit expenses | -6 875.08 | -7 521.08 | -8 783.37 | -9 558.51 | -7 211.50 |
| Total depreciation | - 559.72 | - 514.40 | - 527.06 | - 574.93 | - 572.28 |
| EBIT | -3.38 | 1 077.33 | -1 530.99 | -1 586.45 | 1 818.57 |
| Other financial income | 0.06 | ||||
| Other financial expenses | - 741.12 | - 720.67 | - 768.86 | -1 005.08 | - 813.87 |
| Pre-tax profit | - 744.50 | 356.65 | -2 299.80 | -2 591.53 | 1 004.70 |
| Income taxes | 129.09 | -98.66 | -54.98 | ||
| Net earnings | - 615.41 | 257.99 | -2 354.78 | -2 591.53 | 1 004.70 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 2 476.56 | 2 263.69 | 1 910.06 | 1 560.06 | |
| Intangible rights | 2 768.58 | ||||
| Intangible assets total | 2 768.58 | 2 476.56 | 2 263.69 | 1 910.06 | 1 560.06 |
| Land and waters | 6 077.61 | 5 977.97 | 6 314.99 | 6 189.69 | 6 064.38 |
| Buildings | 15.94 | 9.17 | 3.92 | ||
| Machinery and equipment | 149.81 | 94.31 | 296.61 | 219.05 | 174.27 |
| Tangible assets total | 6 243.36 | 6 081.44 | 6 615.53 | 6 408.74 | 6 238.65 |
| Investments total | |||||
| Non-current loans receivable | 123.72 | 125.78 | 126.29 | 139.06 | 151.16 |
| Long term receivables total | 123.72 | 125.78 | 126.29 | 139.06 | 151.16 |
| Finished products/goods | 5 914.68 | 6 272.35 | 6 898.11 | 7 622.33 | 6 695.29 |
| Advance payments | 43.05 | ||||
| Inventories total | 5 957.73 | 6 272.35 | 6 898.11 | 7 622.33 | 6 695.29 |
| Current trade debtors | 543.71 | 523.48 | 608.93 | 1 297.25 | 2 378.54 |
| Prepayments and accrued income | 357.03 | 299.40 | 488.61 | 273.33 | 105.94 |
| Current other receivables | 262.90 | 146.68 | 165.70 | 150.07 | 150.32 |
| Short term receivables total | 1 163.65 | 969.55 | 1 263.24 | 1 720.65 | 2 634.80 |
| Cash and bank deposits | 348.42 | 72.88 | 26.70 | 101.45 | 299.76 |
| Cash and cash equivalents | 348.42 | 72.88 | 26.70 | 101.45 | 299.76 |
| Balance sheet total (assets) | 16 605.46 | 15 998.57 | 17 193.56 | 17 902.29 | 17 579.72 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 833.33 | 833.33 | 833.33 |
| Share premium account | 3 166.67 | 3 166.67 | 3 166.67 | ||
| Other reserves | 189.27 | 1 931.72 | 1 765.68 | 1 489.84 | 1 216.85 |
| Retained earnings | 615.41 | -1 742.44 | -1 318.41 | -3 397.36 | -5 715.90 |
| Profit of the financial year | - 615.41 | 257.99 | -2 354.78 | -2 591.53 | 1 004.70 |
| Shareholders equity total | 689.27 | 947.26 | 2 092.48 | - 499.05 | 505.65 |
| Non-current loans from credit institutions | 5 534.14 | 5 436.33 | 5 428.07 | 7 127.08 | 6 819.94 |
| Non-current other liabilities | 1 591.21 | 1 695.97 | |||
| Non-current deferred tax liabilities | 2 103.40 | 1 899.51 | 1 958.84 | ||
| Non-current liabilities total | 7 125.34 | 7 132.30 | 7 531.47 | 9 026.58 | 8 778.78 |
| Current loans from credit institutions | 2 510.58 | 2 614.25 | 2 293.67 | 2 917.94 | 3 132.69 |
| Advances received | 227.40 | 296.81 | 336.94 | 351.03 | 238.38 |
| Current trade creditors | 719.02 | 918.48 | 989.12 | 1 793.77 | 699.91 |
| Current owed to group member | 2 368.00 | 2 279.27 | 2 335.15 | 2 408.57 | 2 311.45 |
| Other non-interest bearing current liabilities | 2 965.85 | 1 810.18 | 1 614.72 | 1 903.44 | 1 912.85 |
| Current liabilities total | 8 790.85 | 7 919.00 | 7 569.61 | 9 374.75 | 8 295.29 |
| Balance sheet total (liabilities) | 16 605.46 | 15 998.57 | 17 193.56 | 17 902.29 | 17 579.72 |
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.