GG14 ApS
CVR number: 29686076
Buskelundskoven 30, 8600 Silkeborg
kk@krygerdevelopment.dk
tel: 20767600
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 873.04 | 865.24 | 909.98 | 954.16 | 885.30 |
| Reduction in value of non-current assets | 401.23 | 1 031.23 | 3 015.23 | 11.23 | -22.00 |
| EBIT | 1 274.27 | 1 896.47 | 3 925.21 | 965.39 | 863.30 |
| Other financial income | 63.22 | 41.01 | 45.20 | 33.04 | 10.86 |
| Other financial expenses | -98.61 | -79.85 | - 127.60 | -98.91 | -88.32 |
| Pre-tax profit | 1 238.88 | 1 857.64 | 3 842.81 | 899.53 | 785.84 |
| Income taxes | - 272.60 | - 408.68 | - 891.43 | - 231.10 | - 179.10 |
| Net earnings | 966.27 | 1 448.95 | 2 951.39 | 668.43 | 606.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 19 838.00 | 20 998.00 | 24 142.00 | 24 282.00 | 24 260.00 |
| Tangible assets total | 19 838.00 | 20 998.00 | 24 142.00 | 24 282.00 | 24 260.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 25.40 | ||||
| Current amounts owed by group member comp. | 1 859.96 | 2 176.18 | 2 389.16 | 467.27 | 494.77 |
| Short term receivables total | 1 859.96 | 2 176.18 | 2 389.16 | 467.27 | 520.17 |
| Cash and bank deposits | 18.19 | ||||
| Cash and cash equivalents | 18.19 | ||||
| Balance sheet total (assets) | 21 697.96 | 23 174.18 | 26 531.15 | 24 749.27 | 24 798.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 500.00 | 500.00 | 500.00 | ||
| Retained earnings | 3 075.79 | 4 042.07 | 2 991.02 | 5 442.41 | 5 610.84 |
| Profit of the financial year | 966.27 | 1 448.95 | 2 951.39 | 668.43 | 606.73 |
| Shareholders equity total | 4 092.07 | 5 541.02 | 8 492.41 | 6 660.84 | 6 767.57 |
| Provisions | 312.05 | 539.07 | 1 241.89 | 1 272.67 | 1 267.91 |
| Non-current loans from credit institutions | 16 234.00 | 16 020.34 | 16 141.82 | 16 100.50 | 16 051.13 |
| Non-current liabilities total | 16 234.00 | 16 020.34 | 16 141.82 | 16 100.50 | 16 051.13 |
| Current loans from credit institutions | 311.01 | 301.72 | 19.49 | 84.28 | 49.37 |
| Current trade creditors | 14.10 | 7.14 | 0.45 | ||
| Short-term deferred tax liabilities | 200.31 | 183.87 | |||
| Other non-interest bearing current liabilities | 748.84 | 757.94 | 628.42 | 430.67 | 478.06 |
| Current liabilities total | 1 059.85 | 1 073.75 | 655.04 | 715.26 | 711.75 |
| Balance sheet total (liabilities) | 21 697.96 | 23 174.18 | 26 531.15 | 24 749.27 | 24 798.36 |
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.