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
GRAF'ERNE ApS — Credit Rating and Financial Key Figures
CVR number: 15281049
Bag Hegnet 10, Kulhuse 3630 Jægerspris
jogjmail@gmail.com
tel: 40509351
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 148.12 | 155.75 | 179.66 | 186.76 | 187.46 |
| External services | -66.26 | -38.32 | -30.92 | -29.08 | -37.26 |
| Gross profit | 81.86 | 117.43 | 148.74 | 157.67 | 150.20 |
| Wages and salaries | -60.00 | -60.00 | -72.00 | ||
| Social security expenses | -7.68 | -10.95 | -6.03 | ||
| Employee benefit expenses | -20.00 | -46.83 | |||
| Total depreciation | -7.07 | -2.36 | |||
| EBIT | 54.79 | 68.24 | 81.06 | 86.73 | 72.17 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -5.44 | -10.47 | -17.03 | -19.61 | -14.16 |
| Pre-tax profit | 49.36 | 57.77 | 64.02 | 67.11 | 58.01 |
| Income taxes | -11.23 | -12.74 | -14.62 | -15.13 | -12.89 |
| Net earnings | 38.14 | 45.03 | 49.40 | 51.98 | 45.12 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 750.00 | 1 750.00 | 1 750.00 | 1 750.00 | 1 750.00 |
| Machinery and equipment | 2.36 | ||||
| Tangible assets total | 1 752.36 | 1 750.00 | 1 750.00 | 1 750.00 | 1 750.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 1.24 | ||||
| Short term receivables total | 1.24 | ||||
| Cash and bank deposits | 80.97 | 74.72 | 62.54 | 18.37 | 14.56 |
| Cash and cash equivalents | 80.97 | 74.72 | 62.54 | 18.37 | 14.56 |
| Balance sheet total (assets) | 1 833.33 | 1 824.72 | 1 812.54 | 1 768.37 | 1 765.80 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 669.00 | 669.00 | 669.00 | 669.00 | 669.00 |
| Asset revaluation reserve | 292.50 | 292.50 | 292.50 | 292.50 | 292.50 |
| Shares repurchased | 50.00 | ||||
| Other reserves | 258.08 | 45.11 | 94.51 | 146.49 | |
| Retained earnings | 219.94 | - 258.00 | |||
| Profit of the financial year | 38.14 | 45.03 | 49.40 | 51.98 | 45.12 |
| Shareholders equity total | 1 269.58 | 1 006.61 | 1 056.01 | 1 108.00 | 1 153.11 |
| Provisions | 361.39 | 360.87 | 360.87 | 360.87 | 360.87 |
| Non-current liabilities total | |||||
| Current owed to participating | 109.10 | 343.38 | 308.65 | 226.66 | 179.13 |
| Short-term deferred tax liabilities | 2.13 | 4.94 | 8.08 | 0.76 | |
| Other non-interest bearing current liabilities | 91.13 | 108.92 | 78.92 | 72.08 | 72.69 |
| Current liabilities total | 202.36 | 457.24 | 395.66 | 299.51 | 251.82 |
| Balance sheet total (liabilities) | 1 833.33 | 1 824.72 | 1 812.54 | 1 768.37 | 1 765.80 |
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.