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
KI INVEST, GRAM ApS — Credit Rating and Financial Key Figures
CVR number: 25098064
Brogårdvej 1, Enderupskov 6510 Gram
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 149.67 | 1 056.67 | 1 208.32 | -38.71 | -15.82 |
| Total depreciation | -1 018.91 | - 920.04 | - 897.80 | ||
| EBIT | 130.76 | 136.62 | 310.52 | -38.71 | -15.82 |
| Other financial income | 21.80 | 22.39 | 10.18 | 184.03 | 16.57 |
| Other financial expenses | - 680.50 | - 653.96 | - 740.58 | - 140.63 | - 119.83 |
| Net income from associates (fin.) | 412.22 | 1 222.63 | 2 217.20 | 909.90 | 1 728.04 |
| Pre-tax profit | - 115.72 | 727.68 | 1 797.32 | 914.59 | 1 608.97 |
| Income taxes | 123.07 | 113.01 | 108.45 | -1.06 | 19.51 |
| Net earnings | 7.34 | 840.69 | 1 905.77 | 913.53 | 1 628.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11 308.37 | 10 503.26 | |||
| Tangible assets total | 11 308.37 | 10 503.26 | |||
| Holdings in group member companies | 5 533.97 | 6 756.60 | 8 973.80 | 9 883.70 | 11 611.75 |
| Investments total | 5 533.97 | 6 756.60 | 8 973.80 | 9 883.70 | 11 611.75 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 472.16 | 664.44 | 9 154.10 | 1 321.73 | |
| Prepayments and accrued income | 93.40 | 83.40 | 53.40 | ||
| Current other receivables | 4.45 | 8.41 | |||
| Current deferred tax assets | 2.01 | 24.76 | 21.69 | 41.20 | |
| Short term receivables total | 565.56 | 749.85 | 9 232.26 | 26.14 | 1 371.34 |
| Balance sheet total (assets) | 17 407.90 | 18 009.72 | 18 206.06 | 9 909.85 | 12 983.09 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 156.25 | 156.25 | 156.25 | 156.25 | 156.25 |
| Asset revaluation reserve | 1 644.99 | 1 644.99 | 1 644.99 | 1 644.99 | |
| Shares repurchased | 1 400.00 | ||||
| Other reserves | 2 881.62 | 4 104.24 | 6 321.45 | 7 231.35 | 7 559.39 |
| Retained earnings | - 611.51 | -1 826.79 | -3 203.30 | -2 207.43 | -1 376.95 |
| Profit of the financial year | 7.34 | 840.69 | 1 905.77 | 913.53 | 1 628.48 |
| Shareholders equity total | 4 078.70 | 4 919.39 | 6 825.16 | 7 738.69 | 9 367.16 |
| Provisions | 1 014.52 | 903.52 | |||
| Non-current loans from credit institutions | 9 600.71 | 9 475.71 | 8 575.71 | ||
| Non-current deferred tax liabilities | 800.77 | 305.99 | |||
| Non-current liabilities total | 10 401.48 | 9 781.69 | 8 575.71 | ||
| Current loans from credit institutions | 1 760.23 | 2 241.13 | 1 791.43 | ||
| Current trade creditors | 10.00 | 10.00 | 25.64 | 10.00 | 10.00 |
| Current owed to group member | 2 161.00 | 3 605.92 | |||
| Short-term deferred tax liabilities | 817.82 | 0.16 | |||
| Other non-interest bearing current liabilities | 142.97 | 153.98 | 170.31 | ||
| Current liabilities total | 1 913.20 | 2 405.11 | 2 805.19 | 2 171.16 | 3 615.92 |
| Balance sheet total (liabilities) | 17 407.90 | 18 009.72 | 18 206.06 | 9 909.85 | 12 983.09 |
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.