Gram Clean Air A/S — Credit Rating and Financial Key Figures
CVR number: 36831812
Lysbjergvej 10, Hammelev 6500 Vojens
info@gramcleanair.com
tel: 74530164
www.gramcleanair.com
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 25 852.33 | 31 530.30 | 30 369.62 | 33 904.22 | 32 460.09 |
| Employee benefit expenses | -18 288.23 | -23 200.99 | -23 319.32 | -26 695.70 | -29 193.85 |
| Total depreciation | -1 126.72 | -1 404.57 | -1 864.00 | -1 856.24 | -1 923.14 |
| EBIT | 6 437.38 | 6 924.73 | 5 186.30 | 5 352.28 | 1 343.10 |
| Other financial income | 131.71 | 150.62 | 145.35 | 233.73 | 226.78 |
| Other financial expenses | -40.48 | - 174.95 | - 317.68 | - 221.69 | - 330.21 |
| Pre-tax profit | 6 528.60 | 6 900.39 | 5 013.97 | 5 364.32 | 1 239.66 |
| Income taxes | -1 430.52 | -1 525.54 | -1 113.68 | -1 188.19 | - 283.99 |
| Net earnings | 5 098.08 | 5 374.85 | 3 900.30 | 4 176.14 | 955.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 2 191.76 | 1 695.51 | 1 199.27 | 1 021.09 | 421.41 |
| Intangible assets total | 2 191.76 | 1 695.51 | 1 199.27 | 1 021.09 | 421.41 |
| Buildings | 3 137.55 | 8 258.07 | 7 523.11 | 6 610.27 | 5 766.34 |
| Machinery and equipment | 665.25 | 515.31 | 275.51 | 119.69 | 17.00 |
| Tangible assets total | 3 802.79 | 8 773.37 | 7 798.62 | 6 729.96 | 5 783.33 |
| Investments total | 1 106.75 | 1 106.75 | 1 106.75 | 1 106.75 | 1 106.75 |
| Long term receivables total | |||||
| Semifinished products | 288.94 | 566.37 | 441.50 | 748.29 | 982.86 |
| Raw materials and consumables | 2 745.73 | 6 569.12 | 4 203.70 | 4 280.21 | 3 383.19 |
| Finished products/goods | 5 953.84 | 8 742.80 | 8 373.09 | 8 948.24 | 9 225.01 |
| Inventories total | 8 988.51 | 15 878.29 | 13 018.28 | 13 976.74 | 13 591.06 |
| Current trade debtors | 6 370.25 | 6 815.15 | 6 943.14 | 5 757.87 | 6 213.28 |
| Current amounts owed by group member comp. | 320.39 | ||||
| Prepayments and accrued income | 311.58 | 523.61 | 498.25 | 479.94 | 612.15 |
| Current other receivables | 2 069.59 | 940.64 | 179.69 | 865.85 | |
| Short term receivables total | 8 751.43 | 8 599.79 | 7 621.08 | 6 237.82 | 7 691.28 |
| Cash and bank deposits | 4 519.73 | 657.58 | 4 287.94 | 3 328.40 | 1 312.70 |
| Cash and cash equivalents | 4 519.73 | 657.58 | 4 287.94 | 3 328.40 | 1 312.70 |
| Balance sheet total (assets) | 29 360.97 | 36 711.28 | 35 031.94 | 32 400.76 | 29 906.53 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 000.00 | 5 000.00 | 4 000.00 | 4 000.00 | |
| Retained earnings | 11 321.05 | 11 419.13 | 12 793.99 | 12 694.28 | 16 870.42 |
| Profit of the financial year | 5 098.08 | 5 374.85 | 3 900.30 | 4 176.14 | 955.67 |
| Shareholders equity total | 20 919.13 | 22 293.99 | 21 194.28 | 21 370.42 | 18 326.09 |
| Provisions | 634.50 | 904.00 | 715.80 | 653.30 | 470.00 |
| Non-current leasing loans | 3 034.08 | 2 696.74 | 2 154.98 | 1 581.70 | |
| Non-current liabilities total | 3 034.08 | 2 696.74 | 2 154.98 | 1 581.70 | |
| Current loans from credit institutions | 1 559.74 | 565.02 | 535.02 | 541.02 | |
| Advances received | 1 157.65 | 369.68 | 534.77 | 611.54 | 295.39 |
| Current trade creditors | 2 671.80 | 4 121.81 | 2 640.22 | 2 939.18 | 3 727.99 |
| Current owed to group member | 2 890.32 | 151.67 | 2 596.26 | ||
| Short-term deferred tax liabilities | 691.82 | 1 256.06 | 1 301.88 | 1 075.69 | 188.29 |
| Other non-interest bearing current liabilities | 3 286.07 | 3 171.93 | 2 492.91 | 2 908.96 | 2 179.79 |
| Current liabilities total | 7 807.34 | 10 479.22 | 10 425.12 | 8 222.06 | 9 528.74 |
| Balance sheet total (liabilities) | 29 360.97 | 36 711.28 | 35 031.94 | 32 400.76 | 29 906.53 |
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.