GRAMSTRUP KØLING A/S — Credit Rating and Financial Key Figures
CVR number: 70112310
Knud Bro Alle 4 B, 3660 Stenløse
tel: 48240740
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 302.98 | 4 568.09 | 4 105.84 | 4 590.41 | 3 408.16 |
| Employee benefit expenses | -2 626.12 | -2 868.53 | -3 201.48 | -3 978.64 | -4 007.24 |
| Total depreciation | -6.00 | -20.72 | -26.10 | -41.43 | |
| EBIT | 1 670.86 | 1 699.56 | 883.63 | 585.68 | - 640.51 |
| Other financial income | 9.05 | -7.81 | 2.37 | 5.41 | 9.01 |
| Other financial expenses | -79.01 | -16.15 | -66.11 | -56.77 | -68.08 |
| Pre-tax profit | 1 600.90 | 1 675.60 | 819.88 | 534.32 | - 699.58 |
| Income taxes | - 368.95 | - 368.84 | - 180.71 | - 120.26 | 150.90 |
| Net earnings | 1 231.95 | 1 306.76 | 639.17 | 414.06 | - 548.68 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 64.73 | 49.50 | 34.27 | ||
| Machinery and equipment | 46.50 | 37.20 | 73.33 | 97.13 | |
| Tangible assets total | 46.50 | 101.93 | 122.83 | 131.40 | |
| Investments total | 91.74 | 150.61 | 150.61 | 99.77 | 100.66 |
| Long term receivables total | |||||
| Raw materials and consumables | 290.28 | 245.28 | 245.16 | ||
| Finished products/goods | 318.62 | 266.32 | |||
| Inventories total | 318.62 | 266.32 | 290.28 | 245.28 | 245.16 |
| Current trade debtors | 6 530.24 | 6 907.25 | 5 081.64 | 3 457.61 | 2 238.09 |
| Current amounts owed by group member comp. | 237.54 | 244.41 | |||
| Prepayments and accrued income | 9.50 | 66.90 | 79.59 | 74.97 | |
| Current other receivables | 1 080.91 | 1.50 | 768.10 | 134.60 | |
| Current deferred tax assets | 4.40 | 149.23 | |||
| Short term receivables total | 6 534.63 | 7 997.66 | 5 150.03 | 4 542.83 | 2 841.29 |
| Cash and bank deposits | 562.55 | 2 496.14 | 669.32 | 2 191.86 | 669.46 |
| Cash and cash equivalents | 562.55 | 2 496.14 | 669.32 | 2 191.86 | 669.46 |
| Balance sheet total (assets) | 7 507.54 | 10 957.24 | 6 362.17 | 7 202.57 | 3 987.98 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 231.95 | 1 306.76 | 639.17 | 414.06 | |
| Retained earnings | - 731.95 | - 806.76 | - 139.17 | 85.94 | 500.00 |
| Profit of the financial year | 1 231.95 | 1 306.76 | 639.17 | 414.06 | - 548.68 |
| Shareholders equity total | 2 231.95 | 2 306.76 | 1 639.17 | 1 414.06 | 451.32 |
| Provisions | 1.17 | 0.54 | 1.67 | ||
| Non-current other liabilities | 98.24 | 64.49 | |||
| Non-current liabilities total | 98.24 | 64.49 | |||
| Current loans from credit institutions | 3.05 | 2.44 | 1.81 | 9.65 | 5.36 |
| Advances received | 2 027.10 | 2 068.46 | 383.09 | 2.94 | 514.64 |
| Current trade creditors | 1 342.75 | 4 489.72 | 1 318.89 | 1 278.12 | 414.11 |
| Current owed to participating | 222.21 | 142.21 | 142.21 | ||
| Current owed to group member | 208.52 | 970.08 | 1 944.57 | 3 247.57 | 1 848.41 |
| Short-term deferred tax liabilities | 368.43 | 363.26 | 181.35 | 119.13 | |
| Other non-interest bearing current liabilities | 1 005.28 | 548.63 | 750.54 | 1 129.43 | 754.14 |
| Current liabilities total | 5 177.35 | 8 584.81 | 4 722.46 | 5 786.84 | 3 536.66 |
| Balance sheet total (liabilities) | 7 507.54 | 10 957.24 | 6 362.17 | 7 202.57 | 3 987.98 |
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.