GRØNBECH PR OG KOMMUNIKATION ApS
CVR number: 34579970
A.P. Møllers Allé 39 A, 2791 Dragør
mail@groenbech.com
tel: 32530555
www.groenbech.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 344.25 | 2 007.10 | 1 528.38 | 2 496.52 | 1 850.98 |
| Employee benefit expenses | -2 325.76 | -1 931.51 | -1 567.77 | -2 274.70 | -1 732.22 |
| Total depreciation | -31.66 | -31.66 | -31.66 | -39.57 | |
| EBIT | 18.49 | 43.94 | -71.05 | 190.16 | 79.19 |
| Other financial income | 0.19 | 14.34 | |||
| Other financial expenses | -7.38 | -12.34 | -11.81 | -9.91 | -34.04 |
| Pre-tax profit | 11.30 | 31.60 | -82.87 | 194.59 | 45.15 |
| Income taxes | -6.33 | -14.67 | 5.22 | -49.77 | -20.54 |
| Net earnings | 4.97 | 16.93 | -77.65 | 144.82 | 24.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 91.88 | 166.20 | 134.55 | 102.89 | 63.32 |
| Tangible assets total | 91.88 | 166.20 | 134.55 | 102.89 | 63.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 35.36 | 97.13 | 216.20 | 166.69 | 4.24 |
| Prepayments and accrued income | 34.77 | 61.85 | 28.17 | 93.44 | 132.26 |
| Current other receivables | 110.03 | 96.32 | 84.83 | 84.83 | 102.98 |
| Current deferred tax assets | 1.74 | ||||
| Short term receivables total | 180.16 | 255.30 | 330.93 | 344.96 | 239.48 |
| Cash and bank deposits | 651.43 | 942.13 | 409.27 | 676.14 | 630.82 |
| Cash and cash equivalents | 651.43 | 942.13 | 409.27 | 676.14 | 630.82 |
| Balance sheet total (assets) | 923.47 | 1 363.64 | 874.75 | 1 123.99 | 933.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 135.00 | ||||
| Retained earnings | 66.74 | 71.72 | 88.65 | - 124.00 | 20.82 |
| Profit of the financial year | 4.97 | 16.93 | -77.65 | 144.82 | 24.60 |
| Shareholders equity total | 151.72 | 168.65 | 91.00 | 235.82 | 125.42 |
| Provisions | 3.92 | 0.43 | 24.83 | 29.25 | |
| Non-current liabilities total | |||||
| Current trade creditors | 30.64 | 15.00 | 23.37 | 133.78 | 135.95 |
| Current owed to group member | 104.12 | 111.52 | 9.14 | 0.38 | 24.55 |
| Short-term deferred tax liabilities | 6.33 | 10.75 | 25.37 | 16.12 | |
| Other non-interest bearing current liabilities | 630.66 | 1 053.80 | 750.81 | 703.82 | 602.32 |
| Current liabilities total | 771.75 | 1 191.08 | 783.32 | 863.34 | 778.93 |
| Balance sheet total (liabilities) | 923.47 | 1 363.64 | 874.75 | 1 123.99 | 933.61 |
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.