GRAU GROUP HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 34881944
Sdr. Havnegade 36, 6000 Kolding
peter@graushipping.com
tel: 28772847
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -15.00 | -21.00 | -89.00 | 27.00 | 29.15 |
| Employee benefit expenses | -25.00 | - 153.00 | - 152.74 | ||
| Total depreciation | -12.00 | -25.00 | -24.58 | ||
| EBIT | -15.00 | -21.00 | - 126.00 | - 151.00 | - 148.18 |
| Other financial income | 9.00 | 6.00 | 24.00 | 413.91 | |
| Other financial expenses | -4.00 | -7.00 | -28.00 | - 183.00 | |
| Net income from associates (fin.) | 1 034.00 | 1 167.00 | 9 631.00 | 1 792.00 | 1 254.42 |
| Pre-tax profit | 1 024.00 | 1 145.00 | 9 477.00 | 1 482.00 | 1 520.16 |
| Income taxes | 2.00 | 4.00 | 9.00 | ||
| Net earnings | 1 026.00 | 1 149.00 | 9 486.00 | 1 482.00 | 1 520.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 563.00 | 1 538.00 | 1 513.75 | ||
| Tangible assets total | 1 563.00 | 1 538.00 | 1 513.75 | ||
| Holdings in group member companies | 1 970.00 | 1 796.00 | |||
| Participating interests | 1 943.00 | 2 083.00 | 2 097.00 | 2 389.00 | 2 143.54 |
| Investments total | 3 913.00 | 3 879.00 | 2 097.00 | 2 389.00 | 2 143.54 |
| Non-curr. owed by particip. interest comp. | 450.00 | 450.00 | |||
| Long term receivables total | 450.00 | 450.00 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 481.00 | 181.00 | |||
| Current owed by particip. interest comp. | 379.00 | 473.00 | 31.50 | ||
| Current other receivables | 55.38 | ||||
| Current deferred tax assets | 277.00 | 322.00 | 40.00 | 136.00 | 95.79 |
| Short term receivables total | 1 137.00 | 503.00 | 40.00 | 609.00 | 182.66 |
| Other current investments | 2 863.00 | 11 009.22 | |||
| Cash and bank deposits | 216.00 | 2.00 | 10 026.00 | 7 262.00 | 337.23 |
| Cash and cash equivalents | 216.00 | 2.00 | 10 026.00 | 10 125.00 | 11 346.45 |
| Balance sheet total (assets) | 5 266.00 | 4 384.00 | 13 726.00 | 15 111.00 | 15 636.40 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 000.00 | 113.00 | 114.00 | 1 000.00 | 4 000.00 |
| Retained earnings | 2 047.00 | 2 961.00 | 3 996.00 | 12 481.00 | 9 963.09 |
| Profit of the financial year | 1 026.00 | 1 149.00 | 9 486.00 | 1 482.00 | 1 520.16 |
| Shareholders equity total | 5 153.00 | 4 303.00 | 13 676.00 | 15 043.00 | 15 563.25 |
| Non-current other liabilities | 29.00 | 29.00 | 28.60 | ||
| Non-current liabilities total | 29.00 | 29.00 | 28.60 | ||
| Advances received | 7.00 | 8.00 | 7.83 | ||
| Short-term deferred tax liabilities | 100.00 | 68.00 | |||
| Other non-interest bearing current liabilities | 13.00 | 13.00 | 14.00 | 31.00 | 36.72 |
| Current liabilities total | 113.00 | 81.00 | 21.00 | 39.00 | 44.55 |
| Balance sheet total (liabilities) | 5 266.00 | 4 384.00 | 13 726.00 | 15 111.00 | 15 636.40 |
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.