Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
GMF A/S — Credit Rating and Financial Key Figures
CVR number: 24210278
Hylkedamvej 70, Lunge Bjerge 5591 Gelsted
gmf@gmf.dk
tel: 63465400
www.gmf.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 20 491.16 | 26 279.97 | 25 529.24 | 17 968.10 | 13 679.62 |
| Employee benefit expenses | -6 554.85 | -7 762.78 | -8 552.63 | -7 903.57 | -8 102.24 |
| Other operating expenses | -1 457.78 | ||||
| Total depreciation | -2 310.50 | -2 354.97 | -1 201.95 | -1 131.06 | -1 313.30 |
| EBIT | 10 168.03 | 16 162.22 | 15 774.66 | 8 933.48 | 4 264.08 |
| Other financial income | 7.90 | 54.74 | 93.05 | 35.45 | |
| Other financial expenses | - 115.51 | -34.40 | -96.60 | - 205.55 | - 188.40 |
| Pre-tax profit | 10 052.51 | 16 135.72 | 15 732.80 | 8 820.97 | 4 111.13 |
| Income taxes | -2 589.39 | -3 539.99 | -3 458.88 | -1 933.48 | - 898.08 |
| Net earnings | 7 463.13 | 12 595.73 | 12 273.92 | 6 887.49 | 3 213.06 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 815.55 | 5 659.28 | 5 884.88 | 6 181.69 | 5 778.70 |
| Buildings | 2 694.80 | 4 171.00 | 3 502.66 | 2 905.77 | 5 806.94 |
| Machinery and equipment | 177.41 | 98.60 | 26.71 | 551.29 | 480.96 |
| Advance payments and construction in progress | 1 793.35 | ||||
| Tangible assets total | 8 687.75 | 9 928.88 | 9 414.26 | 11 432.09 | 12 066.60 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 83.78 | 313.56 | 781.19 | 646.80 | 404.71 |
| Raw materials and consumables | 4 190.74 | 13 174.19 | 13 356.71 | 7 110.55 | 7 280.55 |
| Inventories total | 4 274.52 | 13 487.75 | 14 137.90 | 7 757.35 | 7 685.26 |
| Current trade debtors | 4 491.36 | 4 699.97 | 3 221.95 | 3 556.14 | 2 594.62 |
| Current amounts owed by group member comp. | 6 194.00 | 3 691.40 | 4 510.00 | 1 544.00 | 1 560.00 |
| Prepayments and accrued income | 344.75 | 678.03 | 419.01 | 402.26 | |
| Current other receivables | 1 145.75 | 1 316.37 | 525.74 | 595.50 | 154.42 |
| Short term receivables total | 11 831.11 | 10 052.49 | 8 935.73 | 6 114.65 | 4 711.30 |
| Cash and bank deposits | 6 880.19 | 11 744.44 | 5 997.20 | 7 638.05 | 3 623.82 |
| Cash and cash equivalents | 6 880.19 | 11 744.44 | 5 997.20 | 7 638.05 | 3 623.82 |
| Balance sheet total (assets) | 31 673.57 | 45 213.56 | 38 485.08 | 32 942.14 | 28 086.98 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 1 018.68 | ||||
| Shares repurchased | 7 000.00 | 12 000.00 | 11 000.00 | 6 000.00 | 2 500.00 |
| Retained earnings | 9 707.76 | 6 189.57 | 7 785.30 | 14 059.22 | 18 446.71 |
| Profit of the financial year | 7 463.13 | 12 595.73 | 12 273.92 | 6 887.49 | 3 213.06 |
| Shareholders equity total | 25 689.57 | 31 285.30 | 31 559.22 | 27 446.71 | 24 659.77 |
| Provisions | 306.23 | 202.77 | 254.34 | 309.06 | 467.20 |
| Non-current loans from credit institutions | 1 631.51 | 1 405.17 | 1 179.78 | 954.39 | 737.57 |
| Non-current liabilities total | 1 631.51 | 1 405.17 | 1 179.78 | 954.39 | 737.57 |
| Current loans from credit institutions | 226.34 | 226.34 | 225.70 | 225.39 | 216.83 |
| Current trade creditors | 649.17 | 7 862.98 | 1 440.84 | 1 823.80 | 911.68 |
| Short-term deferred tax liabilities | 2 777.70 | 3 643.45 | 3 407.31 | 1 878.76 | 739.94 |
| Other non-interest bearing current liabilities | 393.06 | 587.56 | 417.88 | 304.02 | 354.00 |
| Current liabilities total | 4 046.27 | 12 320.32 | 5 491.74 | 4 231.97 | 2 222.45 |
| Balance sheet total (liabilities) | 31 673.57 | 45 213.56 | 38 485.08 | 32 942.14 | 28 086.98 |
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.