SIMPLYGREEN DENMARK ApS
CVR number: 29170355
Skovmøllevej 28, 5474 Veflinge
mortengroenfeldt@hotmail.com
tel: 40164950
Income statement (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 211.34 | 442.25 | 381.87 | 54.41 | 276.16 |
| Employee benefit expenses | - 267.30 | ||||
| Total depreciation | -4.53 | -10.07 | -9.34 | ||
| EBIT | 206.80 | 432.18 | 372.53 | 54.41 | 8.86 |
| Other financial expenses | -31.49 | -26.40 | -22.50 | -0.33 | |
| Pre-tax profit | 206.80 | 400.69 | 346.13 | 31.92 | 8.53 |
| Income taxes | -9.02 | -21.98 | -0.70 | ||
| Net earnings | 206.80 | 400.69 | 337.11 | 9.94 | 7.83 |
Assets (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 636.33 | 1 662.38 | 1 662.38 | ||
| Tangible assets total | 1 636.33 | 1 662.38 | 1 662.38 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.56 | 1 633.02 | |||
| Current other receivables | 20.00 | ||||
| Short term receivables total | 1.56 | 1 633.02 | 20.00 | ||
| Cash and bank deposits | 28.40 | 221.37 | 97.62 | 25.17 | 144.25 |
| Cash and cash equivalents | 28.40 | 221.37 | 97.62 | 25.17 | 144.25 |
| Balance sheet total (assets) | 1 666.29 | 1 883.76 | 1 760.00 | 1 658.19 | 164.25 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | 2020 | 2021 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 986.70 | - 779.89 | - 379.20 | -42.09 | -32.16 |
| Profit of the financial year | 206.80 | 400.69 | 337.11 | 9.94 | 7.83 |
| Shareholders equity total | - 654.89 | - 254.20 | 82.91 | 92.84 | 100.67 |
| Non-current other liabilities | 1 553.88 | 1 210.15 | 1 047.65 | 945.65 | |
| Non-current liabilities total | 1 553.88 | 1 210.15 | 1 047.65 | 945.65 | |
| Current trade creditors | 5.15 | 0.98 | 3.99 | 2.82 | 2.85 |
| Current owed to participating | 721.16 | 853.38 | 601.92 | 591.81 | |
| Other non-interest bearing current liabilities | 41.00 | 73.44 | 23.54 | 25.07 | 60.73 |
| Current liabilities total | 767.31 | 927.81 | 629.44 | 619.70 | 63.58 |
| Balance sheet total (liabilities) | 1 666.29 | 1 883.76 | 1 760.00 | 1 658.19 | 164.25 |
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.