Skip to content
Riskpilot
← Back to search
Sign in
Sign in
Get full access
Grail ApS
APS
Active
Advertising protection
CVR 39789752
Reventlowsgade 18, 1651
København V
Travel agency activities
·
NACE 7911
Est. 2018 · 7 years old
9 employees
silvertray.dk
Monitor
Share
Denmark
/
Companies
/
Travel agency activities
/
Grail ApS
Overview
Financials
People & ownership
Related companies
Loading company…
Financials
Gross profit
DKK millions
4M
3M
2M
1M
0M
2021: 0M
0M
2021
2022: 0M
0M
2022
2023: 1M
1M
2023
2024: 2M (+100% vs 2023)
2M
+100%
2024
2025: 3M (+50% vs 2024)
3M
+50%
2025
EBITDA
DKK millions
2M
1M
0M
-1M
-2M
2021: -1M
-1M
2021
2022: -1M (0% vs 2021)
-1M
0%
2022
2023: -1M (0% vs 2022)
-1M
0%
2023
2024: 0M (+100% vs 2023)
0M
+100%
2024
2025: 1M
1M
2025
Income statement
DKK thousands
Item
2025
2024
2023
2022
2021
Gross profit
3.415
2.117
643
-448
-73
Staff expenses
-2.900
-1.777
-1.241
-902
-705
EBITDA
515
340
-597
-1.349
-779
Depreciation & amort.
-427
-368
-294
-287
-181
EBIT
87
-28
-891
-1.636
-960
Net financials
-143
-185
-228
-130
-102
Profit before tax
-55
-213
-1.119
-1.767
-1.063
Tax
-10
-45
-246
-388
-234
Net profit
-45
-168
-873
-1.378
-829
Balance sheet
DKK thousands
Item
2025
2024
2023
2022
2021
Total assets
16.999
15.082
8.499
6.472
3.484
Equity
2.824
1.820
1.012
1.186
839
Long-term debt
430
1.038
1.284
1.761
2.042
Short-term debt
13.744
12.224
6.203
3.525
603
Total debt
14.174
13.262
7.487
5.286
2.645
Financial ratios
5-year trend
EBITDA margin (of gross profit)
15,1 %
This company
2021
2025
Equity ratio
16,6 %
This company
38,2 %
Market median
This company
Market median
57% below market
2021
2025
Return on equity
-1,6 %
This company
18,4 %
Market median
This company
Market median
109% below market
2021
2025
Net profit margin (of gross profit)
-1,3 %
This company
2021
2025
Asset turnover (of gross profit)
0,20×
This company
2021
2025
Debt / equity
5,02×
This company
0,62×
Market median
This company
Market median
710% above market
2021
2025
Annual reports & filings
Annual report 2025
Filed via CVR / Virk · Period 2025-01-01 – 2025-12-31
View
PDF
Annual report 2024
Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
View
PDF
Annual report 2023
Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
View
PDF
Annual report 2022
Filed via CVR / Virk · Period 2022-01-01 – 2022-12-31
View
PDF
Annual report 2021
Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
View
PDF
More on Grail ApS
Overview →
Headline figures, risk assessment and company summary
People & ownership →
Management, board and shareholder breakdown
Related companies →
Corporate hierarchy, parent and subsidiary network
