GF Grænsen F.M.B.A. — Credit Rating and Financial Key Figures
CVR number: 66875512
Molevej 2, Kollund 6340 Kruså
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 14 373.97 | 16 716.66 | 17 075.36 | 18 581.17 | 21 699.59 |
Other operating income | 4 635.99 | 4 872.65 | 5 562.78 | 5 582.24 | 5 648.36 |
External services | -3 071.28 | -3 348.60 | -4 303.45 | -4 377.86 | -4 833.37 |
Gross profit | 15 938.68 | 18 240.71 | 18 334.69 | 19 785.55 | 22 514.57 |
Employee benefit expenses | -10 274.08 | -10 975.61 | -11 156.20 | -12 242.99 | -13 972.77 |
Other operating expenses | -3 768.69 | -3 942.32 | -4 028.09 | -4 196.43 | -4 476.87 |
Total depreciation | - 204.67 | - 201.99 | - 245.70 | - 212.85 | - 313.66 |
EBIT | 1 691.24 | 3 120.79 | 2 904.70 | 3 133.28 | 3 751.28 |
Other financial income | 1 375.55 | 434.51 | 1 460.92 | 20.97 | 1 857.82 |
Other financial expenses | - 125.03 | -84.23 | -17.60 | -2 452.64 | |
Pre-tax profit | 2 941.76 | 3 471.07 | 4 348.01 | 701.61 | 5 609.10 |
Income taxes | -5.68 | ||||
Net earnings | 2 941.76 | 3 465.40 | 4 348.01 | 701.61 | 5 609.10 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 9 789.53 | 9 827.70 | 10 186.33 | 10 214.40 | 10 229.97 |
Machinery and equipment | 42.19 | 31.43 | 20.68 | 549.86 | 648.34 |
Tangible assets total | 9 831.72 | 9 859.14 | 10 207.01 | 10 764.26 | 10 878.32 |
Investments total | |||||
Non-current loans receivable | 18 200.37 | 22 338.21 | 23 781.60 | 21 354.42 | 23 578.01 |
Long term receivables total | 18 200.37 | 22 338.21 | 23 781.60 | 21 354.42 | 23 578.01 |
Inventories total | |||||
Current trade debtors | 1.43 | 1.43 | |||
Current other receivables | 167.23 | 1 168.44 | 150.70 | 367.12 | 372.79 |
Short term receivables total | 167.23 | 1 168.44 | 150.70 | 368.55 | 374.22 |
Cash and bank deposits | 486.41 | 1 047.94 | 1 512.36 | 3 131.29 | 7 337.37 |
Cash and cash equivalents | 486.41 | 1 047.94 | 1 512.36 | 3 131.29 | 7 337.37 |
Balance sheet total (assets) | 28 685.73 | 34 413.72 | 35 651.67 | 35 618.52 | 42 167.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 608.70 | 1 698.00 | |||
Retained earnings | 20 894.84 | 23 836.60 | 27 302.00 | 31 650.01 | 32 351.62 |
Profit of the financial year | 2 941.76 | 3 465.40 | 4 348.01 | 701.61 | 5 609.10 |
Shareholders equity total | 25 445.30 | 29 000.00 | 31 650.01 | 32 351.62 | 37 960.72 |
Non-current other liabilities | 308.53 | ||||
Non-current liabilities total | 308.53 | ||||
Current trade creditors | 1 107.23 | 2 005.70 | 2 446.93 | 173.25 | 471.44 |
Short-term deferred tax liabilities | 5.68 | ||||
Other non-interest bearing current liabilities | 1 824.67 | 3 402.35 | 1 554.72 | 932.11 | 1 323.47 |
Accruals and deferred income | 2 161.54 | 2 412.29 | |||
Current liabilities total | 2 931.90 | 5 413.73 | 4 001.66 | 3 266.90 | 4 207.20 |
Balance sheet total (liabilities) | 28 685.73 | 34 413.72 | 35 651.67 | 35 618.52 | 42 167.92 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions

... and more!
No registration needed.