IPS Consult Greenland ApS
CVR number: 41020385
J.Sverdrupip Aqq 34, 3952 Ilulissat
jls.greenland@gmail.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 86.78 | 208.03 | 265.26 | 365.34 |
| Employee benefit expenses | -8.40 | |||
| Total depreciation | -37.72 | -60.24 | -60.24 | -60.24 |
| EBIT | 49.05 | 147.78 | 205.02 | 296.69 |
| Other financial expenses | -25.73 | -68.48 | -53.55 | -80.67 |
| Pre-tax profit | 23.32 | 79.30 | 151.47 | 216.03 |
| Income taxes | -6.18 | -0.51 | -41.46 | -75.33 |
| Net earnings | 17.14 | 78.80 | 110.01 | 140.70 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 1 527.11 | 1 496.16 | 1 465.20 | 1 434.25 |
| Machinery and equipment | 129.36 | 100.07 | 70.78 | 41.49 |
| Tangible assets total | 1 656.47 | 1 596.23 | 1 535.98 | 1 475.74 |
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 67.83 | |||
| Finished products/goods | 119.77 | 140.36 | 138.14 | |
| Inventories total | 67.83 | 119.77 | 140.36 | 138.14 |
| Current trade debtors | 27.55 | 55.07 | 65.21 | 42.06 |
| Prepayments and accrued income | 0.57 | |||
| Short term receivables total | 27.55 | 55.64 | 65.21 | 42.06 |
| Cash and bank deposits | 115.33 | 255.40 | 336.25 | 495.20 |
| Cash and cash equivalents | 115.33 | 255.40 | 336.25 | 495.20 |
| Balance sheet total (assets) | 1 867.18 | 2 027.04 | 2 077.80 | 2 151.14 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 17.14 | 95.94 | 205.95 | |
| Profit of the financial year | 17.14 | 78.80 | 110.01 | 140.70 |
| Shareholders equity total | 67.14 | 145.94 | 255.95 | 396.65 |
| Provisions | 6.18 | 6.69 | 24.59 | 53.63 |
| Non-current loans from credit institutions | 872.80 | 361.97 | 287.79 | 230.14 |
| Non-current advances received | 51.20 | |||
| Non-current owed to group member | 921.05 | 1 001.24 | 1 289.57 | 1 358.29 |
| Non-current liabilities total | 1 793.86 | 1 414.41 | 1 577.36 | 1 588.43 |
| Current loans from credit institutions | 460.00 | 72.00 | 72.00 | |
| Current trade creditors | 124.35 | |||
| Short-term deferred tax liabilities | 23.56 | 40.44 | ||
| Current liabilities total | 460.00 | 219.91 | 112.44 | |
| Balance sheet total (liabilities) | 1 867.18 | 2 027.04 | 2 077.80 | 2 151.14 |
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.