Grøn-Ventilation ApS
CVR number: 31076811
Metalvej 23, 4180 Sorø
regnskab@groen-ventilation.dk
tel: 57831900
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 589.43 | 5 515.27 | 3 878.59 | 2 955.63 | 4 135.05 |
| Employee benefit expenses | -1 818.36 | -4 037.06 | -3 342.93 | -3 224.00 | -3 215.11 |
| Other operating expenses | -1.10 | ||||
| Total depreciation | - 234.85 | - 212.15 | - 233.70 | - 277.61 | - 237.98 |
| EBIT | - 463.78 | 1 266.06 | 301.96 | - 545.98 | 680.86 |
| Other financial income | 0.21 | ||||
| Other financial expenses | -97.08 | - 129.26 | - 107.08 | - 102.45 | - 150.82 |
| Pre-tax profit | - 560.86 | 1 136.80 | 194.88 | - 648.43 | 530.24 |
| Income taxes | 122.54 | - 250.30 | -45.18 | 147.80 | - 121.43 |
| Net earnings | - 438.32 | 886.50 | 149.70 | - 500.63 | 408.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 351.79 | 236.21 | 120.63 | 17.13 | |
| Machinery and equipment | 379.01 | 269.21 | 503.75 | 954.64 | 861.77 |
| Tangible assets total | 730.80 | 505.42 | 624.38 | 971.77 | 861.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 242.97 | 279.83 | 281.27 | 480.37 | 577.40 |
| Inventories total | 242.97 | 279.83 | 281.27 | 480.37 | 577.40 |
| Current trade debtors | 1 455.32 | 473.94 | 782.43 | 660.13 | 2 088.20 |
| Prepayments and accrued income | 255.62 | 426.40 | 316.54 | 279.90 | 29.27 |
| Current other receivables | 160.32 | 190.75 | 115.88 | ||
| Current deferred tax assets | 162.31 | 41.19 | 167.63 | 42.20 | |
| Short term receivables total | 1 873.25 | 900.34 | 1 300.48 | 1 298.40 | 2 275.55 |
| Cash and bank deposits | 1 411.80 | 3 765.26 | 2 788.00 | 1 321.55 | 1 721.58 |
| Cash and cash equivalents | 1 411.80 | 3 765.26 | 2 788.00 | 1 321.55 | 1 721.58 |
| Balance sheet total (assets) | 4 258.82 | 5 450.85 | 4 994.13 | 4 072.09 | 5 436.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 022.43 | 584.11 | 1 470.61 | 1 620.31 | 1 119.68 |
| Profit of the financial year | - 438.32 | 886.50 | 149.70 | - 500.63 | 408.81 |
| Shareholders equity total | 709.11 | 1 595.61 | 1 745.31 | 1 244.68 | 1 653.48 |
| Provisions | 3.80 | 12.17 | |||
| Non-current other liabilities | 88.22 | 277.20 | 114.47 | ||
| Non-current deferred tax liabilities | 114.47 | 120.96 | |||
| Non-current liabilities total | 88.22 | 277.20 | 114.47 | 114.47 | 120.96 |
| Current trade creditors | 788.51 | 361.54 | 235.08 | 237.23 | 379.70 |
| Current owed to participating | 1 540.78 | 1 602.41 | 1 846.37 | 1 739.05 | 2 053.33 |
| Short-term deferred tax liabilities | 20.18 | ||||
| Other non-interest bearing current liabilities | 1 132.21 | 1 590.11 | 1 040.73 | 736.67 | 1 228.82 |
| Current liabilities total | 3 461.50 | 3 574.24 | 3 122.18 | 2 712.95 | 3 661.86 |
| Balance sheet total (liabilities) | 4 258.82 | 5 450.85 | 4 994.13 | 4 072.09 | 5 436.30 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.