GLOBAL CAR LEASING A/S — Credit Rating and Financial Key Figures
CVR number: 28973233
Råensvej 1, 9000 Aalborg
tel: 96200900
www.globalcarleasing.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 32 354.59 | 32 007.41 | 33 316.43 | 50 609.61 | 47 024.41 |
Employee benefit expenses | -11 490.45 | -11 775.28 | -13 331.80 | -14 946.33 | -12 273.18 |
Total depreciation | - 390.58 | - 534.51 | - 521.81 | - 505.03 | - 480.41 |
EBIT | 20 473.56 | 19 697.61 | 19 462.82 | 35 158.24 | 34 270.82 |
Other financial income | 218.00 | 328.64 | 540.53 | 336.47 | 251.78 |
Other financial expenses | -10 664.33 | -9 929.05 | -12 942.94 | -26 615.32 | -25 539.54 |
Net income from associates (fin.) | 291.47 | 519.32 | 430.28 | 711.05 | 904.39 |
Pre-tax profit | 10 318.70 | 10 616.52 | 7 490.69 | 9 590.45 | 9 887.46 |
Income taxes | -2 683.02 | -2 233.47 | -2 722.10 | -2 253.10 | -1 699.98 |
Net earnings | 7 635.68 | 8 383.05 | 4 768.59 | 7 337.35 | 8 187.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 227.09 | 55.61 | 224.97 | 855.62 | 633.92 |
Intangible assets total | 227.09 | 55.61 | 224.97 | 855.62 | 633.92 |
Machinery and equipment | 1 281.56 | 1 089.70 | 727.19 | 244.32 | 146.12 |
Tangible assets total | 1 281.56 | 1 089.70 | 727.19 | 244.32 | 146.12 |
Holdings in group member companies | 14 548.09 | 3 730.57 | 4 168.35 | 4 365.14 | 5 262.00 |
Other receivables | 361.97 | 376.75 | |||
Investments total | 14 910.06 | 4 107.31 | 4 168.35 | 4 365.14 | 5 262.00 |
Non-current other receivables | 2 450.00 | 2 437.50 | |||
Long term receivables total | 2 450.00 | 2 437.50 | |||
Finished products/goods | 2 198.47 | 1 205.04 | 390.39 | 133.93 | 292.56 |
Inventories total | 2 198.47 | 1 205.04 | 390.39 | 133.93 | 292.56 |
Current trade debtors | 418 718.25 | 411 257.82 | 471 387.94 | 545 420.03 | 565 140.31 |
Current amounts owed by group member comp. | 31 864.02 | 25 174.71 | 35 992.14 | 22 812.17 | 24 589.00 |
Current owed by particip. interest comp. | 51.11 | ||||
Prepayments and accrued income | 49.39 | 251.54 | 241.68 | 277.17 | 218.91 |
Current other receivables | 3 165.20 | 11 420.62 | 14 052.11 | 5 434.71 | 6 312.23 |
Current deferred tax assets | 880.00 | 4 676.23 | 5 910.68 | 113.81 | 2 067.60 |
Short term receivables total | 454 676.86 | 452 832.03 | 527 584.55 | 574 057.89 | 598 328.04 |
Cash and bank deposits | 7.45 | 6.95 | 244.62 | ||
Cash and cash equivalents | 7.45 | 6.95 | 244.62 | ||
Balance sheet total (assets) | 475 744.04 | 461 727.20 | 533 102.90 | 579 663.85 | 604 907.27 |
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 | 5 000.00 | 7 000.00 | 3 000.00 | 3 500.00 | 3 500.00 |
Other reserves | 13 655.08 | 3 023.81 | 3 023.81 | ||
Retained earnings | 5 474.10 | 16 741.05 | 22 124.11 | 27 475.15 | 31 312.50 |
Profit of the financial year | 7 635.68 | 8 383.05 | 4 768.59 | 7 337.35 | 8 187.48 |
Shareholders equity total | 32 764.86 | 36 147.91 | 33 916.50 | 39 312.50 | 43 999.98 |
Provisions | 14 764.27 | 20 124.04 | 30 001.56 | 29 651.90 | 33 737.44 |
Capital loans | 62 000.00 | 62 000.00 | 72 000.00 | 77 000.00 | 82 000.00 |
Non-current deferred tax liabilities | 1 098.38 | ||||
Non-current liabilities total | 63 098.38 | 62 000.00 | 72 000.00 | 77 000.00 | 82 000.00 |
Current loans from credit institutions | 283 888.22 | 278 143.40 | 332 894.65 | 360 876.32 | 346 295.00 |
Advances received | 5 515.57 | 4 635.73 | 5 019.53 | 4 094.16 | 4 269.47 |
Current trade creditors | 7 462.04 | 5 444.62 | 7 035.53 | 5 058.28 | 9 476.91 |
Current owed to participating | 32.00 | ||||
Current owed to group member | 14 773.36 | 2 968.04 | 601.40 | 10.81 | |
Short-term deferred tax liabilities | 4.24 | ||||
Other non-interest bearing current liabilities | 50 239.35 | 49 008.27 | 48 906.12 | 60 504.51 | 82 584.40 |
Accruals and deferred income | 3 237.99 | 3 223.18 | 3 329.01 | 2 560.53 | 2 533.26 |
Current liabilities total | 365 116.54 | 343 455.24 | 397 184.84 | 433 699.45 | 445 169.85 |
Balance sheet total (liabilities) | 475 744.04 | 461 727.20 | 533 102.90 | 579 663.85 | 604 907.27 |
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.