Jacob Grønlund A/S — Credit Rating and Financial Key Figures
CVR number: 28478100
Havrevænget 6, 9500 Hobro
Jacob@gronlund.dk
tel: 40604807
www.Flink-udlejer.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 667.99 | 4 461.14 | 4 637.28 | 5 555.04 | 5 443.61 |
| Employee benefit expenses | - 665.17 | -1 082.67 | - 979.84 | -1 382.11 | -1 729.91 |
| Total depreciation | - 192.72 | - 193.86 | - 182.67 | - 125.88 | - 102.79 |
| Reduction in value of non-current assets | 5 947.81 | -3 341.38 | 930.63 | 1 072.43 | 31.88 |
| EBIT | 8 757.91 | - 156.78 | 4 405.39 | 5 119.48 | 3 642.78 |
| Other financial income | 20.16 | 20.57 | 20.98 | 24.62 | 71.83 |
| Other financial expenses | -1 152.17 | - 675.96 | -1 570.23 | -2 877.38 | -2 549.90 |
| Net income from associates (fin.) | 16.57 | -91.99 | -66.39 | -94.75 | - 116.07 |
| Pre-tax profit | 7 642.47 | - 904.16 | 2 789.75 | 2 171.96 | 1 048.64 |
| Income taxes | -1 686.83 | 218.13 | - 596.46 | - 434.81 | - 174.84 |
| Net earnings | 5 955.64 | - 686.03 | 2 193.29 | 1 737.15 | 873.79 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 99 825.85 | 96 671.96 | 98 326.74 | 97 644.07 | 94 781.79 |
| Machinery and equipment | 441.78 | 291.36 | 203.23 | 124.36 | 129.29 |
| Tangible assets total | 100 267.64 | 96 963.32 | 98 529.97 | 97 768.43 | 94 911.08 |
| Participating interests | 2 213.04 | 2 121.05 | 2 054.66 | 1 959.91 | 1 843.84 |
| Investments total | 2 213.04 | 2 121.05 | 2 054.66 | 1 959.91 | 1 843.84 |
| Non-current other receivables | 81.34 | 81.34 | 115.09 | 115.09 | 115.09 |
| Long term receivables total | 81.34 | 81.34 | 115.09 | 115.09 | 115.09 |
| Inventories total | |||||
| Current trade debtors | 649.50 | 28.52 | 218.68 | 370.64 | 417.82 |
| Current amounts owed by group member comp. | 1 040.59 | 1 058.94 | |||
| Current owed by particip. interest comp. | 1 053.24 | 1 048.80 | 1 069.78 | 1 191.65 | 1 215.29 |
| Prepayments and accrued income | 18.72 | 123.61 | 118.15 | ||
| Current other receivables | 23.51 | ||||
| Short term receivables total | 1 702.73 | 1 077.32 | 1 330.69 | 2 726.48 | 2 810.19 |
| Cash and bank deposits | 252.54 | ||||
| Cash and cash equivalents | 252.54 | ||||
| Balance sheet total (assets) | 104 517.28 | 100 243.02 | 102 030.40 | 102 569.91 | 99 680.19 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | ||||
| Other reserves | 346.61 | 254.62 | 188.24 | 93.48 | |
| Retained earnings | 12 539.00 | 18 586.63 | 17 966.99 | 20 255.02 | 21 085.65 |
| Profit of the financial year | 5 955.64 | - 686.03 | 2 193.29 | 1 737.15 | 873.79 |
| Shareholders equity total | 19 341.25 | 18 655.22 | 20 848.51 | 22 585.65 | 23 459.44 |
| Provisions | 8 283.78 | 6 240.66 | 6 619.25 | 6 660.59 | 6 419.36 |
| Capital loans | 5 000.00 | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
| Non-current loans from credit institutions | 63 228.85 | 60 929.56 | 59 430.80 | 57 030.30 | 52 651.46 |
| Non-current owed to group member | 1 082.17 | 882.01 | 681.85 | 481.69 | |
| Non-current other liabilities | 1 536.96 | 1 657.83 | 1 683.55 | 1 462.33 | 1 366.10 |
| Non-current deferred tax liabilities | 196.01 | 342.49 | 217.87 | 393.48 | 416.07 |
| Non-current liabilities total | 69 961.82 | 68 012.06 | 66 214.24 | 63 567.96 | 58 915.33 |
| Short-term capital loans | 1 000.00 | 1 000.00 | |||
| Current loans from credit institutions | 4 345.58 | 5 154.06 | 6 645.73 | 6 629.08 | 8 969.06 |
| Current trade creditors | 273.88 | 92.16 | 185.28 | 1 344.17 | 308.80 |
| Current owed to group member | 187.51 | 237.69 | 318.81 | ||
| Other non-interest bearing current liabilities | 1 123.46 | 851.18 | 1 198.59 | 1 456.67 | 1 381.42 |
| Accruals and deferred income | 325.79 | 226.77 | |||
| Current liabilities total | 6 930.43 | 7 335.09 | 8 348.40 | 9 755.71 | 10 886.06 |
| Balance sheet total (liabilities) | 104 517.28 | 100 243.02 | 102 030.40 | 102 569.91 | 99 680.19 |
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.