Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Grant ApS — Credit Rating and Financial Key Figures
CVR number: 38683276
Kvæsthusgade 5 C, 1251 København K
sven@grantone.dk
tel: 40208492
https://grantone.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 794.42 | 2 857.17 | 5 579.47 | 9 853.72 | 10 274.62 |
| Employee benefit expenses | -1 195.72 | -1 515.95 | -2 227.74 | -5 460.69 | -6 537.07 |
| Total depreciation | - 436.84 | - 521.50 | - 584.51 | - 636.86 | - 636.86 |
| EBIT | 1 161.86 | 819.72 | 2 767.22 | 3 756.17 | 3 100.69 |
| Other financial income | 40.84 | 118.07 | 70.96 | ||
| Other financial expenses | -11.04 | -18.60 | -22.13 | -11.31 | |
| Pre-tax profit | 1 150.83 | 801.12 | 2 808.06 | 3 852.11 | 3 160.33 |
| Income taxes | - 255.65 | - 177.94 | - 617.79 | - 852.64 | - 697.89 |
| Net earnings | 895.17 | 623.18 | 2 190.27 | 2 999.47 | 2 462.44 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Development expenditure | 1 815.95 | 1 729.91 | 1 429.05 | 792.19 | 155.33 |
| Intangible assets total | 1 815.95 | 1 729.91 | 1 429.05 | 792.19 | 155.33 |
| Machinery and equipment | 9.11 | 3.65 | |||
| Tangible assets total | 9.11 | 3.65 | |||
| Investments total | 92.30 | 97.73 | 158.82 | 161.99 | |
| Non-current other receivables | 108.57 | ||||
| Long term receivables total | 108.57 | ||||
| Inventories total | |||||
| Current trade debtors | 637.61 | 579.30 | 374.71 | 1 395.24 | 760.28 |
| Prepayments and accrued income | 162.96 | ||||
| Current other receivables | 1 267.21 | 138.91 | 101.41 | 23.29 | 369.24 |
| Current deferred tax assets | 1.93 | 42.00 | |||
| Short term receivables total | 1 904.82 | 720.14 | 476.12 | 1 418.53 | 1 334.47 |
| Cash and bank deposits | 420.27 | 595.96 | 3 668.05 | 5 360.02 | 5 424.43 |
| Cash and cash equivalents | 420.27 | 595.96 | 3 668.05 | 5 360.02 | 5 424.43 |
| Balance sheet total (assets) | 4 242.45 | 3 147.39 | 5 681.79 | 7 729.56 | 7 076.23 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | 1 000.00 | 1 550.00 | 2 500.00 | 2 500.00 |
| Other reserves | 1 416.44 | 349.33 | 814.66 | 617.91 | 121.16 |
| Retained earnings | 129.92 | 92.20 | - 599.95 | - 412.93 | 583.29 |
| Profit of the financial year | 895.17 | 623.18 | 2 190.27 | 2 999.47 | 2 462.44 |
| Shareholders equity total | 2 791.53 | 2 114.71 | 4 004.98 | 5 754.44 | 5 716.89 |
| Provisions | 401.51 | 381.38 | 314.39 | 174.28 | 34.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 574.47 | 290.46 | 439.66 | 348.29 | 486.89 |
| Current owed to participating | 1.13 | 1.13 | |||
| Short-term deferred tax liabilities | 154.45 | 284.78 | 68.75 | ||
| Other non-interest bearing current liabilities | 320.49 | 359.72 | 636.85 | 1 118.02 | 838.28 |
| Accruals and deferred income | 265.77 | ||||
| Current liabilities total | 1 049.41 | 651.30 | 1 362.42 | 1 800.83 | 1 325.17 |
| Balance sheet total (liabilities) | 4 242.45 | 3 147.39 | 5 681.79 | 7 729.56 | 7 076.23 |
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.