GRAM DENTAL ApSActive
Key figures
379.681 kr.+2,6%
Gross profit 2025
+0,9%
Average annual growth 2017–2025
Key ratios
202592.351 kr.
EBITDA
88,1%
Equity ratio
2,9×
Current ratio
27,3%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
proposed2025
Proposed dividend for the financial year 79.400 kr. (24% of the profit for the year).
History
202579.400 kr.
202467.500 kr.
202361.000 kr.
Proposed dividend for the financial year from the annual report's profit allocation (normally paid the following year after the annual general meeting).
Corporate tax
income year 20242024Taxable income 138.428 kr.30.448 kr.
2023Taxable income 293.222 kr.64.504 kr.
2022Taxable income 195.667 kr.43.032 kr.
2021Taxable income 227.467 kr.50.028 kr.
2020Taxable income 209.051 kr.Losses deducted 76.966 kr.45.980 kr.
2019Taxable income 0 kr.Losses deducted 212.135 kr.0 kr.
Corporate tax →
Source: the Danish Tax Agency's public company tax lists. Calculated tax for the income year; may be lower than 22% of income, e.g. when tax is paid abroad. sktst.dk
Financial statements2017–2025
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||||
| Cash and cash equivalents | 3.000 | 3.000 | 1.321 | 53.298 | 74.820 | 924 | 39.383 | 161.153 | 119.577 |
| Total current assets | 239.809 | 311.040 | 337.333 | 365.429 | 276.617 | 135.161 | 270.511 | 354.955 | 471.241 |
| Total non-current assets | 996.800 | 980.340 | 963.880 | 947.422 | 967.420 | 957.420 | 945.420 | 916.820 | 902.220 |
| Total assets | 1.236.609 | 1.291.380 | 1.301.213 | 1.312.851 | 1.244.037 | 1.092.581 | 1.215.931 | 1.271.775 | 1.373.461 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 117.932 | 128.866 | 179.251 | 835.254 | 684.185 | 418.167 | 376.204 | 324.394 | 163.014 |
| Non-current liabilities | 1.367.825 | 1.346.590 | 1.083.190 | 224.843 | 79.122 | 60.505 | 0 | — | — |
| Total liabilities | 1.485.757 | 1.475.456 | 1.262.441 | 1.060.097 | 763.307 | 478.672 | 376.204 | 324.394 | 163.014 |
| Share capital | 110.000 | 110.000 | 110.000 | 110.000 | 110.000 | 110.000 | 110.000 | 110.000 | 110.000 |
| Retained earnings of previous periods | -359.148 | -294.076 | -71.228 | 142.754 | 370.730 | 503.909 | 668.727 | 769.881 | 1.021.047 |
| Profit for the year | -51.691 | 65.072 | 222.848 | 213.982 | 227.977 | 133.178 | 225.818 | 174.186 | 330.566 |
| Total equity | -249.148 | -184.076 | 38.772 | 252.754 | 480.730 | 613.909 | 839.727 | 947.381 | 1.210.447 |
| Income statement | |||||||||
| Gross profit | 352.914 | 462.536 | 528.804 | 613.410 | 430.756 | 412.883 | 450.341 | 370.145 | 379.681 |
| Operating profit | 31.444 | 146.231 | 287.257 | 327.287 | 251.844 | 206.866 | 310.442 | 145.265 | 80.351 |
| EBITDA | 47.904 | 162.691 | 303.717 | 343.747 | 263.844 | 218.866 | 322.442 | 157.265 | 92.351 |
| Profit before income tax | -51.691 | 65.072 | 206.897 | 275.913 | 278.005 | 176.210 | 290.322 | 204.634 | 347.550 |
| Profit for the reporting year | -51.691 | 65.072 | 222.848 | 213.982 | 227.977 | 133.178 | 225.818 | 174.186 | 330.566 |
| Labour costs | 305.010 | 299.845 | 241.547 | 269.663 | 166.912 | 194.017 | 127.899 | 212.880 | 287.330 |
| Depreciation of non-current assets | 16.460 | 16.460 | 16.460 | 16.460 | 12.000 | 12.000 | 12.000 | 12.000 | 12.000 |
| Other indicators | |||||||||
| Employees | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Dividends | — | — | — | — | — | — | 61.000 | 67.500 | 79.400 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.