GODTHÅB TRANSPORTSERVICE APS
CVR number: 11940552
Jagtvej 22-26, 3900 Nuuk
tel: 322433
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 642.00 | 20 218.00 | 21 498.00 | 20 848.40 | 24 274.59 |
| Employee benefit expenses | -14 944.00 | -14 812.00 | -15 583.00 | -16 549.92 | -17 165.51 |
| Total depreciation | -3 839.00 | -4 022.00 | -3 865.00 | -3 285.89 | -3 693.73 |
| EBIT | - 141.00 | 1 384.00 | 2 050.00 | 1 012.59 | 3 415.34 |
| Other financial income | 16.00 | 10.00 | 6.00 | 8.42 | 37.18 |
| Other financial expenses | - 430.00 | - 400.00 | - 425.00 | - 751.31 | -1 199.63 |
| Pre-tax profit | - 555.00 | 994.00 | 1 631.00 | 269.69 | 2 252.89 |
| Income taxes | 411.00 | - 265.00 | - 469.00 | -56.90 | - 578.47 |
| Net earnings | - 144.00 | 729.00 | 1 162.00 | 212.79 | 1 674.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 121.00 | 4 457.00 | 3 804.00 | 3 258.57 | 3 320.50 |
| Machinery and equipment | 20 821.00 | 22 307.00 | 23 646.00 | 32 247.02 | 30 480.70 |
| Advance payments and construction in progress | 3 208.00 | ||||
| Tangible assets total | 25 942.00 | 26 764.00 | 30 658.00 | 35 505.58 | 33 801.20 |
| Other receivables | 29.00 | 29.00 | 67.50 | 28.50 | |
| Investments total | 29.00 | 29.00 | 67.50 | 28.50 | |
| Long term receivables total | |||||
| Raw materials and consumables | 1 371.00 | ||||
| Inventories total | 1 371.00 | ||||
| Current trade debtors | 2 654.00 | 2 433.00 | 2 144.00 | 2 504.51 | 2 795.27 |
| Prepayments and accrued income | 1 263.00 | 144.00 | 235.00 | 718.60 | 1 106.37 |
| Current other receivables | 81.00 | 138.00 | 81.00 | 123.43 | |
| Short term receivables total | 3 998.00 | 2 715.00 | 2 460.00 | 3 346.54 | 3 901.64 |
| Cash and bank deposits | 8.00 | 3.00 | 3.82 | 3.40 | |
| Cash and cash equivalents | 8.00 | 3.00 | 3.82 | 3.40 | |
| Balance sheet total (assets) | 31 319.00 | 29 511.00 | 33 147.00 | 38 923.44 | 37 734.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 350.00 | 350.00 | 350.00 |
| Asset revaluation reserve | 118.00 | ||||
| Retained earnings | 14 622.00 | 14 595.00 | 10 945.00 | 12 107.12 | 12 319.90 |
| Profit of the financial year | - 144.00 | 729.00 | 1 162.00 | 212.79 | 1 674.42 |
| Shareholders equity total | 15 096.00 | 15 824.00 | 12 457.00 | 12 669.90 | 14 344.32 |
| Provisions | 1 361.00 | 1 626.00 | 462.00 | 518.61 | 1 097.08 |
| Non-current loans from credit institutions | 6 533.00 | 5 447.00 | 9 317.00 | 12 266.59 | 9 578.33 |
| Non-current liabilities total | 6 533.00 | 5 447.00 | 9 317.00 | 12 266.59 | 9 578.33 |
| Current loans from credit institutions | 4 069.00 | 3 775.00 | 7 809.00 | 9 809.35 | 7 674.88 |
| Advances received | 93.15 | ||||
| Current trade creditors | 2 025.00 | 585.00 | 983.00 | 1 112.87 | 860.23 |
| Current owed to participating | 1 558.90 | ||||
| Other non-interest bearing current liabilities | 2 038.00 | 2 124.00 | 2 021.00 | 2 302.14 | 2 621.00 |
| Accruals and deferred income | 197.00 | 130.00 | 98.00 | 150.84 | |
| Current liabilities total | 8 329.00 | 6 614.00 | 10 911.00 | 13 468.34 | 12 715.02 |
| Balance sheet total (liabilities) | 31 319.00 | 29 511.00 | 33 147.00 | 38 923.44 | 37 734.74 |
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.