GRUNDVAD MASKINHANDEL A/S — Credit Rating and Financial Key Figures
CVR number: 10055857
Syvagervej 2, 8800 Viborg
tel: 86667633
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 729.63 | 7 103.50 | 8 230.00 | 7 178.22 | 6 793.06 |
| Employee benefit expenses | -4 457.27 | -4 979.75 | -5 234.68 | -5 059.00 | -5 045.45 |
| Total depreciation | - 249.39 | - 164.65 | -76.44 | -97.74 | -68.80 |
| EBIT | 2 022.97 | 1 959.10 | 2 918.88 | 2 021.47 | 1 678.81 |
| Other financial income | 80.47 | 47.66 | 51.98 | 13.55 | 46.44 |
| Other financial expenses | -54.01 | -76.21 | - 198.48 | - 257.96 | - 308.95 |
| Pre-tax profit | 2 049.43 | 1 930.55 | 2 772.38 | 1 777.06 | 1 416.30 |
| Income taxes | - 451.88 | - 426.42 | - 610.60 | - 390.12 | - 313.01 |
| Net earnings | 1 597.55 | 1 504.13 | 2 161.78 | 1 386.95 | 1 103.29 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 094.04 | 1 010.35 | 1 010.35 | 1 010.35 | 1 010.35 |
| Buildings | 254.88 | 173.92 | 314.66 | 267.21 | 366.27 |
| Tangible assets total | 1 348.92 | 1 184.27 | 1 325.00 | 1 277.56 | 1 376.62 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 7 821.77 | 6 955.08 | 10 537.28 | 11 736.39 | 12 040.02 |
| Advance payments | 23.34 | 2.92 | |||
| Inventories total | 7 845.12 | 6 958.00 | 10 537.28 | 11 736.39 | 12 040.02 |
| Current trade debtors | 2 179.56 | 1 581.08 | 2 147.64 | 2 056.77 | 1 881.37 |
| Current amounts owed by group member comp. | 531.63 | ||||
| Prepayments and accrued income | 135.62 | 178.26 | 164.23 | 167.09 | 181.13 |
| Current other receivables | 137.43 | 9.26 | 195.71 | 0.11 | |
| Short term receivables total | 2 984.23 | 1 768.60 | 2 507.58 | 2 223.86 | 2 062.61 |
| Cash and bank deposits | 3 196.68 | 6 499.45 | 3 440.44 | 2 033.77 | 3 201.25 |
| Cash and cash equivalents | 3 196.68 | 6 499.45 | 3 440.44 | 2 033.77 | 3 201.25 |
| Balance sheet total (assets) | 15 374.95 | 16 410.31 | 17 810.30 | 17 271.59 | 18 680.50 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 500.00 | 7 000.00 | 2 100.00 | 1 300.00 | 1 100.00 |
| Retained earnings | 7 099.19 | 1 696.74 | 1 100.87 | 1 929.34 | 2 216.29 |
| Profit of the financial year | 1 597.55 | 1 504.13 | 2 161.78 | 1 386.95 | 1 103.29 |
| Shareholders equity total | 11 196.74 | 11 200.87 | 6 362.65 | 5 616.29 | 5 419.58 |
| Provisions | 50.92 | 1.82 | 30.34 | 36.20 | 88.98 |
| Non-current loans from credit institutions | 575.24 | 474.90 | 383.28 | 281.07 | 180.27 |
| Non-current owed to group member | 7 000.00 | 7 000.00 | 7 000.00 | ||
| Non-current deferred tax liabilities | 384.26 | 260.23 | |||
| Non-current liabilities total | 575.24 | 474.90 | 7 383.28 | 7 665.32 | 7 440.49 |
| Current loans from credit institutions | 101.02 | 100.22 | 94.06 | 96.85 | 101.78 |
| Current trade creditors | 1 492.83 | 2 146.27 | 1 734.43 | 1 586.73 | 2 218.52 |
| Current owed to group member | 968.29 | 988.55 | 574.16 | 2 164.64 | |
| Short-term deferred tax liabilities | 484.11 | 475.52 | 582.08 | ||
| Other non-interest bearing current liabilities | 1 443.08 | 1 004.95 | 631.57 | 1 692.87 | 1 244.82 |
| Accruals and deferred income | 31.03 | 37.46 | 3.34 | 3.17 | 1.69 |
| Current liabilities total | 3 552.05 | 4 732.72 | 4 034.03 | 3 953.77 | 5 731.45 |
| Balance sheet total (liabilities) | 15 374.95 | 16 410.31 | 17 810.30 | 17 271.59 | 18 680.50 |
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.