&Grow Family ApS — Credit Rating and Financial Key Figures
CVR number: 33242360
Antoinettevej 4, 2500 Valby
jcrindom@gmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 157.77 | -93.39 | -39.84 | -65.84 | -71.74 |
| EBIT | - 157.77 | -93.39 | -39.84 | -65.84 | -71.74 |
| Other financial income | 6 547.47 | 6 197.56 | 298 876.20 | 1 210.25 | 29 598.38 |
| Other financial expenses | -19.28 | - 330.36 | - 592.47 | -17 591.34 | - 837.88 |
| Net income from associates (fin.) | 51 679.53 | ||||
| Pre-tax profit | 58 049.95 | 5 773.81 | 298 243.88 | -16 446.93 | 28 688.76 |
| Income taxes | -1 332.03 | -1 304.07 | - 656.22 | 3 525.64 | -6 196.16 |
| Net earnings | 56 717.92 | 4 469.74 | 297 587.67 | -12 921.29 | 22 492.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 40.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Investments total | 40.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Non-curr. owed by group member comp. | 4 525.15 | 6 125.23 | 8 256.61 | 13 124.55 | 16 407.93 |
| Non-current loans receivable | 804.89 | 770.81 | 399.80 | 9 241.33 | |
| Long term receivables total | 5 330.04 | 6 896.03 | 8 656.41 | 13 124.55 | 25 649.27 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 862.43 | ||||
| Current other receivables | 145.54 | 93.30 | 93.30 | ||
| Current deferred tax assets | 3 616.60 | ||||
| Short term receivables total | 145.54 | 955.72 | 93.30 | 3 616.60 | |
| Other current investments | 22 752.31 | 36 205.77 | 51 278.37 | 179 452.22 | 280 186.47 |
| Cash and bank deposits | 41 035.52 | 26 767.15 | 297 956.44 | 140 294.20 | 27 542.15 |
| Cash and cash equivalents | 63 787.83 | 62 972.92 | 349 234.81 | 319 746.43 | 307 728.62 |
| Balance sheet total (assets) | 69 303.40 | 70 904.68 | 358 064.51 | 336 567.57 | 333 457.89 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 750.00 | 10 000.00 | 20 000.00 | 20 000.00 | |
| Retained earnings | 8 775.10 | 55 493.01 | 39 774.76 | 317 362.42 | 304 441.14 |
| Profit of the financial year | 56 717.92 | 4 469.74 | 297 587.67 | -12 921.29 | 22 492.60 |
| Shareholders equity total | 68 323.01 | 70 042.76 | 357 442.42 | 324 521.14 | 327 013.74 |
| Non-current liabilities total | |||||
| Current trade creditors | 37.50 | 15.00 | 15.00 | 31.50 | 51.50 |
| Current owed to participating | 636.34 | 208.85 | 1.26 | 11 964.17 | 4 744.56 |
| Short-term deferred tax liabilities | 304.07 | 638.07 | 335.38 | 1 648.09 | |
| Other non-interest bearing current liabilities | 2.47 | 270.45 | 50.76 | ||
| Current liabilities total | 980.39 | 861.92 | 622.09 | 12 046.43 | 6 444.15 |
| Balance sheet total (liabilities) | 69 303.40 | 70 904.68 | 358 064.51 | 336 567.57 | 333 457.89 |
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.