GRAM Formueforvaltning ApS — Credit Rating and Financial Key Figures
CVR number: 16657387
Zeisesvej 25, 6100 Haderslev
erik.gram@gmail.com
tel: 74525524
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18.23 | -4.68 | 8.36 | -32.47 | 2.73 |
| Employee benefit expenses | -39.60 | -39.60 | -49.20 | -80.30 | - 138.00 |
| Total depreciation | -6.55 | -6.55 | -8.55 | -8.55 | -8.56 |
| EBIT | -27.93 | -50.84 | -49.40 | - 121.33 | - 143.83 |
| Other financial income | 422.52 | 420.75 | 70.47 | 209.67 | 125.50 |
| Other financial expenses | -3.68 | -5.45 | - 108.29 | -0.09 | -0.07 |
| Net income from associates (fin.) | 111.46 | 106.63 | 111.75 | 127.01 | 94.85 |
| Pre-tax profit | 502.38 | 471.11 | 24.53 | 215.26 | 76.45 |
| Income taxes | - 112.33 | - 105.64 | -7.48 | -49.66 | -18.88 |
| Net earnings | 390.05 | 365.46 | 17.05 | 165.60 | 57.57 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 588.43 | 621.90 | 613.34 | 604.79 | 596.23 |
| Tangible assets total | 588.43 | 621.90 | 613.34 | 604.79 | 596.23 |
| Participating interests | 250.79 | 282.43 | 314.18 | 351.19 | 446.04 |
| Investments total | 250.79 | 282.43 | 314.18 | 351.19 | 446.04 |
| Non-current other receivables | 620.00 | 380.00 | |||
| Long term receivables total | 620.00 | 380.00 | |||
| Inventories total | |||||
| Prepayments and accrued income | 1.87 | 1.94 | 1.79 | 3.00 | |
| Current other receivables | 27.43 | 24.73 | 16.57 | 2.20 | |
| Current deferred tax assets | 13.19 | 31.27 | 28.61 | ||
| Short term receivables total | 42.49 | 26.67 | 33.06 | 16.57 | 33.80 |
| Other current investments | 1 779.50 | 1 543.76 | 1 603.38 | 2 130.49 | |
| Cash and bank deposits | 2 294.53 | 1 059.36 | 1 557.95 | 1 663.11 | 1 083.17 |
| Cash and cash equivalents | 2 294.53 | 2 838.85 | 3 101.70 | 3 266.49 | 3 213.66 |
| Balance sheet total (assets) | 3 796.24 | 4 149.85 | 4 062.28 | 4 239.03 | 4 289.74 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 50.00 | 50.00 | |||
| Retained earnings | 3 109.18 | 3 449.23 | 3 814.69 | 3 831.74 | 3 997.34 |
| Profit of the financial year | 390.05 | 365.46 | 17.05 | 165.60 | 57.57 |
| Shareholders equity total | 3 749.23 | 4 064.69 | 4 031.74 | 4 197.34 | 4 254.92 |
| Non-current liabilities total | |||||
| Current trade creditors | 18.20 | 18.75 | |||
| Current owed to participating | 5.30 | ||||
| Short-term deferred tax liabilities | 9.77 | 0.39 | |||
| Other non-interest bearing current liabilities | 47.01 | 70.08 | 30.54 | 23.11 | 16.07 |
| Current liabilities total | 47.01 | 85.16 | 30.54 | 41.69 | 34.82 |
| Balance sheet total (liabilities) | 3 796.24 | 4 149.85 | 4 062.28 | 4 239.03 | 4 289.74 |
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.