GRAVESEN HOLDING, ESBJERG ApS — Credit Rating and Financial Key Figures
CVR number: 29192707
Borgergade 19, 6700 Esbjerg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -33.98 | -44.96 | -32.29 | -65.00 | 204.10 |
| Other operating expenses | -25.21 | -68.66 | -64.38 | ||
| Total depreciation | -9.04 | -4.60 | -15.41 | -27.03 | -46.37 |
| EBIT | -43.01 | -49.56 | -72.91 | - 160.69 | 93.35 |
| Other financial income | 28.00 | 17.27 | 228.79 | 114.02 | |
| Other financial expenses | -56.98 | -22.50 | - 335.25 | - 104.09 | - 426.07 |
| Net income from associates (fin.) | 687.99 | 1 053.38 | 1 686.12 | 1 260.67 | 685.80 |
| Pre-tax profit | 588.00 | 1 009.32 | 1 295.23 | 1 224.68 | 467.10 |
| Income taxes | -3.21 | ||||
| Net earnings | 588.00 | 1 009.32 | 1 295.23 | 1 224.68 | 463.88 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 605.84 | 6 257.68 | 6 258.75 | ||
| Buildings | 7.50 | 7.50 | 7.50 | 7.50 | 7.50 |
| Machinery and equipment | 9.60 | 5.00 | 28.00 | 93.88 | |
| Tangible assets total | 17.10 | 12.50 | 4 613.34 | 6 293.18 | 6 360.13 |
| Holdings in group member companies | 48.08 | ||||
| Participating interests | 7 613.43 | 8 708.36 | 3 746.70 | 4 257.38 | 3 495.09 |
| Investments total | 7 613.43 | 8 708.36 | 3 746.70 | 4 257.38 | 3 543.17 |
| Non-current other receivables | 73.76 | 75.16 | |||
| Long term receivables total | 73.76 | 75.16 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 918.34 | ||||
| Current owed by particip. interest comp. | 678.00 | 643.99 | 1 000.00 | ||
| Current other receivables | 757.10 | 425.03 | 32.55 | ||
| Current deferred tax assets | 0.12 | 0.34 | 0.21 | ||
| Short term receivables total | 678.00 | 1 401.21 | 425.36 | 1 951.10 | |
| Other current investments | 1 612.74 | 1 503.35 | 886.82 | ||
| Cash and bank deposits | 5.23 | 2 778.43 | 2 400.87 | 358.44 | |
| Cash and cash equivalents | 5.23 | 4 391.17 | 3 904.22 | 1 245.26 | |
| Balance sheet total (assets) | 7 635.76 | 9 398.85 | 14 226.17 | 14 955.30 | 13 099.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 5 014.67 | 5 940.98 | 3 485.60 | 3 996.28 | 3 282.07 |
| Retained earnings | 1 350.26 | 898.95 | 4 249.23 | 4 915.99 | 6 732.87 |
| Profit of the financial year | 588.00 | 1 009.32 | 1 295.23 | 1 224.68 | 463.88 |
| Shareholders equity total | 7 188.52 | 8 087.24 | 9 269.46 | 10 379.75 | 10 725.83 |
| Non-current deferred tax liabilities | 0.00 | ||||
| Non-current liabilities total | 0.00 | ||||
| Current loans from credit institutions | 320.39 | 723.90 | 424.66 | 13.91 | 932.65 |
| Current trade creditors | 8.75 | 8.75 | 118.75 | 1 535.00 | 25.00 |
| Current owed to participating | 117.88 | 578.72 | 4 361.03 | 2 974.60 | 1 329.37 |
| Other non-interest bearing current liabilities | 0.23 | 0.25 | 52.27 | 52.05 | 86.82 |
| Current liabilities total | 447.24 | 1 311.62 | 4 956.71 | 4 575.55 | 2 373.84 |
| Balance sheet total (liabilities) | 7 635.76 | 9 398.85 | 14 226.17 | 14 955.30 | 13 099.67 |
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.