Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
GARTNERIET THORUPLUND A/S. FRAUGDE — Credit Rating and Financial Key Figures
CVR number: 52303710
Høragervej 14, Birkum 5220 Odense SØ
tel: 65972213
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 26 849.85 | 16 161.01 | 25 948.17 | 27 178.93 | 27 274.51 |
| Employee benefit expenses | -16 641.03 | -18 228.78 | -16 869.41 | -18 163.00 | -19 657.00 |
| Other operating expenses | - 109.84 | -85.34 | |||
| Total depreciation | -3 646.20 | -3 673.10 | -3 837.71 | -3 878.12 | -4 391.70 |
| EBIT | 6 452.78 | -5 826.21 | 5 241.06 | 5 137.81 | 3 225.81 |
| Other financial income | 44.64 | 146.05 | 69.97 | 184.42 | 21.44 |
| Other financial expenses | -1 448.68 | -1 427.43 | -1 870.83 | -1 909.43 | -2 704.68 |
| Pre-tax profit | 5 048.74 | -7 107.59 | 3 440.20 | 3 412.81 | 542.57 |
| Income taxes | -1 131.98 | 1 592.38 | - 744.34 | - 749.59 | 490.14 |
| Net earnings | 3 916.76 | -5 515.21 | 2 695.85 | 2 663.23 | 1 032.71 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 245.00 | 200.00 | 155.00 | 110.00 | 65.00 |
| Intangible assets total | 245.00 | 200.00 | 155.00 | 110.00 | 65.00 |
| Land and waters | 15 892.98 | 15 005.17 | 19 180.39 | 18 602.98 | 30 373.36 |
| Buildings | 23 432.50 | 22 441.58 | 20 436.65 | 18 974.93 | 23 225.31 |
| Machinery and equipment | 527.16 | 401.26 | 401.51 | 1 010.50 | 734.95 |
| Advance payments and construction in progress | 1 860.82 | ||||
| Tangible assets total | 39 852.64 | 37 848.02 | 40 018.55 | 40 449.23 | 54 333.61 |
| Investments total | 240.63 | 305.98 | 305.98 | 305.98 | 59.97 |
| Non-current loans receivable | 833.11 | 1 047.45 | 1 115.56 | 1 115.56 | 839.57 |
| Long term receivables total | 833.11 | 1 047.45 | 1 115.56 | 1 115.56 | 839.57 |
| Semifinished products | 13 504.32 | 14 282.27 | 14 988.73 | 16 313.42 | 16 074.03 |
| Raw materials and consumables | 1 653.29 | 2 719.54 | 2 836.05 | 1 918.88 | 1 503.73 |
| Inventories total | 15 157.60 | 17 001.82 | 17 824.78 | 18 232.30 | 17 577.76 |
| Current trade debtors | 3 351.74 | 2 841.30 | 3 377.52 | 2 391.56 | 1 445.23 |
| Current amounts owed by group member comp. | 354.24 | 285.21 | 346.34 | 129.09 | |
| Prepayments and accrued income | 65.23 | 73.42 | 128.91 | 880.00 | 377.02 |
| Current other receivables | 47.67 | 797.58 | 1 131.12 | 1 234.42 | 903.29 |
| Current deferred tax assets | 0.21 | 0.58 | 1.37 | ||
| Short term receivables total | 3 818.88 | 3 997.72 | 4 984.46 | 4 636.44 | 2 725.55 |
| Cash and bank deposits | 8 730.87 | 0.96 | |||
| Cash and cash equivalents | 8 730.87 | 0.96 | |||
| Balance sheet total (assets) | 68 878.73 | 60 401.95 | 64 404.33 | 64 849.51 | 75 601.46 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 8 649.59 | 8 649.59 | 8 649.59 | 8 649.59 | 8 649.59 |
| Shares repurchased | 250.00 | 500.00 | 1 215.00 | ||
| Retained earnings | 13 247.53 | 17 164.29 | 11 149.08 | 12 629.93 | 15 293.16 |
| Profit of the financial year | 3 916.76 | -5 515.21 | 2 695.85 | 2 663.23 | 1 032.71 |
| Shareholders equity total | 26 063.88 | 20 298.67 | 22 994.52 | 25 157.75 | 24 975.46 |
| Provisions | 3 403.29 | 1 810.91 | 2 555.25 | 3 304.84 | 2 814.69 |
| Non-current loans from credit institutions | 26 279.22 | 23 359.72 | 21 661.32 | 21 674.85 | 24 999.14 |
| Non-current leasing loans | 2 736.62 | 1 980.80 | 1 401.89 | 1 152.14 | 3 610.50 |
| Non-current accruals and deferred income | 948.76 | 3 027.39 | |||
| Non-current other liabilities | 1 091.98 | ||||
| Non-current deferred tax liabilities | 1 130.20 | 1 151.34 | 1 186.42 | ||
| Non-current liabilities total | 29 015.84 | 26 432.50 | 24 193.40 | 24 927.10 | 32 823.44 |
| Current loans from credit institutions | 3 108.97 | 5 821.99 | 6 894.35 | 5 455.91 | 8 176.46 |
| Current trade creditors | 2 083.42 | 2 382.66 | 3 661.03 | 3 074.10 | 1 570.51 |
| Current owed to participating | 13.74 | 13.74 | 13.74 | ||
| Current owed to group member | 592.95 | ||||
| Short-term deferred tax liabilities | 185.42 | ||||
| Other non-interest bearing current liabilities | 5 004.17 | 3 641.48 | 4 092.03 | 2 826.70 | 4 236.97 |
| Accruals and deferred income | 103.13 | 410.97 | |||
| Current liabilities total | 10 395.72 | 11 859.88 | 14 661.15 | 11 459.83 | 14 987.86 |
| Balance sheet total (liabilities) | 68 878.73 | 60 401.95 | 64 404.33 | 64 849.51 | 75 601.46 |
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.