Grodon ApS — Credit Rating and Financial Key Figures
CVR number: 37669598
Kisbækvej 1, Kisbæk 6240 Løgumkloster
tel: 74743742
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 528.58 | 400.39 | 454.14 | 157.20 | 583.69 |
| Other operating expenses | -1.60 | ||||
| Total depreciation | -60.78 | -73.78 | -87.65 | - 146.88 | - 277.38 |
| EBIT | 466.20 | 326.61 | 366.49 | 10.32 | 306.31 |
| Other financial income | 6.02 | 6.82 | 9.99 | 9.59 | 2.99 |
| Other financial expenses | -1.15 | -6.28 | -4.10 | -21.92 | -7.19 |
| Income from other inv. held as non-curr. assets | 2.15 | ||||
| Pre-tax profit | 471.07 | 327.14 | 372.38 | -2.02 | 304.27 |
| Income taxes | -97.17 | -72.53 | -79.02 | -5.61 | -66.62 |
| Net earnings | 373.90 | 254.61 | 293.36 | -7.63 | 237.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 47.60 | 87.70 | 62.80 | 216.40 | 1 229.50 |
| Other tangible assets | 195.52 | 146.64 | 291.89 | 201.41 | 110.93 |
| Tangible assets total | 243.12 | 234.34 | 354.69 | 417.81 | 1 340.43 |
| Holdings in group member companies | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Investments total | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Long term receivables total | |||||
| Finished products/goods | 359.76 | 275.84 | 273.39 | 317.35 | 731.94 |
| Inventories total | 359.76 | 275.84 | 273.39 | 317.35 | 731.94 |
| Current trade debtors | 40.16 | 47.39 | 510.94 | 78.77 | 328.31 |
| Current amounts owed by group member comp. | 175.23 | 192.10 | 128.08 | 298.79 | 198.63 |
| Current owed by particip. interest comp. | 38.56 | 98.67 | |||
| Current other receivables | 80.01 | 86.05 | 61.25 | 65.34 | 212.37 |
| Short term receivables total | 295.40 | 325.54 | 700.27 | 481.47 | 837.98 |
| Other current investments | 20.00 | ||||
| Cash and bank deposits | 9.45 | 273.04 | 56.39 | 299.56 | 303.56 |
| Cash and cash equivalents | 9.45 | 273.04 | 56.39 | 299.56 | 323.56 |
| Balance sheet total (assets) | 982.74 | 1 183.76 | 1 459.75 | 1 591.19 | 3 308.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 214.17 | 588.07 | 842.68 | 1 136.04 | 1 128.41 |
| Profit of the financial year | 373.90 | 254.61 | 293.36 | -7.63 | 237.66 |
| Shareholders equity total | 638.07 | 892.68 | 1 186.04 | 1 178.41 | 1 416.07 |
| Non-current advances received | 135.14 | 98.17 | 183.66 | 114.47 | 58.02 |
| Non-current liabilities total | 135.14 | 98.17 | 183.66 | 114.47 | 58.02 |
| Current trade creditors | 1 400.13 | ||||
| Current owed to participating | 264.45 | ||||
| Current owed to group member | 0.67 | ||||
| Short-term deferred tax liabilities | 98.98 | 60.53 | 19.02 | 10.62 | |
| Other non-interest bearing current liabilities | 109.88 | 132.38 | 71.02 | 298.30 | 159.63 |
| Current liabilities total | 209.52 | 192.91 | 90.04 | 298.30 | 1 834.82 |
| Balance sheet total (liabilities) | 982.74 | 1 183.76 | 1 459.75 | 1 591.19 | 3 308.92 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.