Greens Paprørfabrik ApS
CVR number: 36475579
Baldersbækvej 8 B, 2635 Ishøj
green@green-trio.dk
tel: 36700033
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 120.28 | 1 623.53 | 1 908.75 | 1 682.89 | 1 839.14 |
| Employee benefit expenses | -1 559.90 | -1 462.43 | -1 630.56 | -1 556.93 | -1 829.75 |
| Other operating expenses | -11.90 | -7.15 | |||
| Total depreciation | -93.28 | - 127.33 | - 144.24 | -73.71 | -76.59 |
| EBIT | 455.20 | 26.62 | 133.95 | 52.25 | -67.20 |
| Other financial income | 11.08 | -17.62 | 4.73 | ||
| Other financial expenses | -32.29 | -18.73 | -15.75 | -2.71 | -53.34 |
| Pre-tax profit | 433.99 | -9.74 | 118.20 | 49.54 | - 115.81 |
| Income taxes | - 101.31 | -4.60 | -29.25 | -12.90 | -3.95 |
| Net earnings | 332.68 | -14.34 | 88.95 | 36.64 | - 119.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 60.00 | 60.00 | 60.00 | 60.00 | |
| Goodwill | 283.33 | 226.19 | 169.04 | 111.90 | 54.76 |
| Intangible assets total | 283.33 | 286.19 | 229.04 | 171.90 | 114.76 |
| Machinery and equipment | 74.28 | 143.94 | 99.34 | 82.78 | 63.33 |
| Tangible assets total | 74.28 | 143.94 | 99.34 | 82.78 | 63.33 |
| Other receivables | 130.92 | ||||
| Investments total | 130.92 | ||||
| Non-current other receivables | 176.65 | 138.29 | 141.69 | 155.62 | |
| Long term receivables total | 176.65 | 138.29 | 141.69 | 155.62 | |
| Raw materials and consumables | 424.88 | 500.48 | 781.24 | 633.50 | 744.84 |
| Inventories total | 424.88 | 500.48 | 781.24 | 633.50 | 744.84 |
| Current trade debtors | 1 053.78 | 926.17 | 528.78 | 773.36 | 385.50 |
| Current amounts owed by group member comp. | 40.65 | 159.94 | |||
| Prepayments and accrued income | 45.94 | 43.87 | 42.93 | 43.13 | 48.43 |
| Current other receivables | 5.79 | 5.36 | 5.36 | ||
| Current deferred tax assets | 0.62 | 7.93 | 2.69 | ||
| Short term receivables total | 1 105.52 | 976.01 | 585.00 | 859.82 | 593.87 |
| Cash and bank deposits | 212.92 | 181.31 | 469.06 | ||
| Cash and cash equivalents | 212.92 | 181.31 | 469.06 | ||
| Balance sheet total (assets) | 2 231.84 | 2 264.59 | 2 301.98 | 1 889.70 | 1 672.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 108.00 | 125.00 | 70.00 | ||
| Retained earnings | 328.22 | 535.90 | 451.56 | 540.51 | 577.16 |
| Profit of the financial year | 332.68 | -14.34 | 88.95 | 36.64 | - 119.77 |
| Shareholders equity total | 848.90 | 726.57 | 690.51 | 657.16 | 537.39 |
| Provisions | 3.72 | 1.27 | |||
| Non-current other liabilities | 50.00 | ||||
| Non-current liabilities total | 50.00 | ||||
| Current loans from credit institutions | 102.19 | 66.90 | 8.63 | 170.71 | 205.24 |
| Current trade creditors | 366.07 | 510.59 | 370.21 | 227.26 | 129.55 |
| Current owed to participating | 0.29 | 26.13 | 21.81 | 84.84 | |
| Current owed to group member | 4.01 | ||||
| Short-term deferred tax liabilities | 139.07 | 72.69 | 45.50 | 44.22 | 7.65 |
| Other non-interest bearing current liabilities | 721.91 | 887.55 | 1 156.98 | 768.55 | 706.49 |
| Current liabilities total | 1 329.23 | 1 538.02 | 1 611.47 | 1 232.54 | 1 133.78 |
| Balance sheet total (liabilities) | 2 231.84 | 2 264.59 | 2 301.98 | 1 889.70 | 1 672.43 |
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.