Gulvkanonen ApS — Credit Rating and Financial Key Figures
CVR number: 39247356
Ellekær 6 B, 2730 Herlev
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 577.23 | 11 867.92 | 10 923.40 | 11 987.23 | 15 815.52 |
| Employee benefit expenses | -3 312.84 | -6 241.26 | -7 051.46 | -7 078.93 | -9 766.14 |
| Other operating expenses | -31.03 | ||||
| Total depreciation | - 436.23 | - 809.26 | - 867.15 | - 760.50 | - 485.97 |
| EBIT | 4 797.12 | 4 817.40 | 3 004.80 | 4 147.81 | 5 563.42 |
| Other financial income | 78.20 | 98.97 | 123.95 | 79.27 | 146.82 |
| Other financial expenses | -6.98 | -16.08 | -20.71 | -3.07 | -25.88 |
| Pre-tax profit | 4 868.33 | 4 900.28 | 3 108.05 | 4 224.01 | 5 684.36 |
| Income taxes | -1 744.70 | -1 086.78 | - 704.11 | - 937.98 | -1 258.30 |
| Net earnings | 3 123.63 | 3 813.50 | 2 403.94 | 3 286.03 | 4 426.06 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 160.20 | 1 569.58 | 1 919.81 | 843.03 | 804.14 |
| Tangible assets total | 1 160.20 | 1 569.58 | 1 919.81 | 843.03 | 804.14 |
| Investments total | 214.28 | 205.99 | 274.99 | 331.49 | 444.84 |
| Non-curr. owed by group member comp. | 538.66 | ||||
| Non-current other receivables | 109.68 | 122.02 | |||
| Long term receivables total | 648.34 | 122.02 | |||
| Inventories total | |||||
| Current trade debtors | 1 101.71 | 745.64 | 771.68 | 763.05 | 1 064.66 |
| Current amounts owed by group member comp. | 1 155.61 | 3 352.97 | 2 234.66 | 2 936.26 | 4 785.26 |
| Prepayments and accrued income | 18.28 | 260.46 | 203.31 | 142.78 | 147.94 |
| Current other receivables | 7 088.96 | 152.70 | 72.60 | 121.16 | 1.20 |
| Current deferred tax assets | 5.10 | 198.18 | 133.17 | ||
| Short term receivables total | 9 369.66 | 4 511.77 | 3 282.25 | 4 161.43 | 6 132.23 |
| Cash and bank deposits | 1 389.08 | 321.60 | 649.65 | 1 819.85 | 426.94 |
| Cash and cash equivalents | 1 389.08 | 321.60 | 649.65 | 1 819.85 | 426.94 |
| Balance sheet total (assets) | 12 133.22 | 7 257.28 | 6 248.72 | 7 155.79 | 7 808.15 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 3 000.00 | 4 000.00 | 2 600.00 | 3 200.00 | 4 500.00 |
| Retained earnings | -2 739.39 | -3 615.76 | -2 402.26 | -3 198.33 | -4 412.30 |
| Profit of the financial year | 3 123.63 | 3 813.50 | 2 403.94 | 3 286.03 | 4 426.06 |
| Shareholders equity total | 3 434.24 | 4 247.74 | 2 651.67 | 3 337.70 | 4 563.77 |
| Non-current other liabilities | 209.34 | 209.34 | |||
| Non-current liabilities total | 209.34 | 209.34 | |||
| Current loans from credit institutions | 328.41 | ||||
| Current trade creditors | 715.31 | 555.97 | 650.79 | 563.18 | 525.57 |
| Current owed to participating | 5.76 | 11.53 | 13.28 | 0.72 | |
| Current owed to group member | 302.78 | ||||
| Short-term deferred tax liabilities | 1 760.72 | 1 191.36 | 716.45 | 1 014.14 | 1 193.29 |
| Other non-interest bearing current liabilities | 5 685.21 | 1 047.10 | 2 218.27 | 1 924.71 | 1 524.81 |
| Current liabilities total | 8 489.65 | 2 800.20 | 3 597.04 | 3 818.09 | 3 244.38 |
| Balance sheet total (liabilities) | 12 133.22 | 7 257.28 | 6 248.72 | 7 155.79 | 7 808.15 |
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.