Grøn Partner ApS — Credit Rating and Financial Key Figures
CVR number: 37674729
Trehøjevej 3, Udby 4780 Stege
akn@groenpartner.dk
tel: 23351424
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 353.38 | 2 630.22 | 2 504.65 | 2 336.99 | |
| External services | - 375.09 | -1 908.38 | -1 725.54 | -1 245.00 | |
| Gross profit | -21.71 | 721.85 | 779.11 | 1 091.99 | 691.30 |
| Employee benefit expenses | -3.97 | - 394.04 | - 725.24 | -1 035.41 | - 822.12 |
| Total depreciation | -26.34 | -26.34 | -2.39 | -19.65 | -10.73 |
| EBIT | -52.01 | 301.47 | 51.48 | 36.93 | - 141.55 |
| Other financial expenses | -15.73 | -10.99 | -28.56 | -40.35 | -30.56 |
| Income from other inv. held as non-curr. assets | 18.00 | 18.00 | |||
| Pre-tax profit | -67.74 | 308.48 | 40.92 | -3.42 | - 172.11 |
| Income taxes | -28.71 | -7.35 | |||
| Net earnings | -67.74 | 279.77 | 33.57 | -3.42 | - 172.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 197.19 | 185.43 | |||
| Machinery and equipment | 76.23 | 61.66 | 47.70 | 293.95 | 318.44 |
| Tangible assets total | 273.43 | 247.09 | 47.70 | 293.95 | 318.44 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
| Inventories total | 14.00 | 14.00 | 14.00 | 14.00 | 14.00 |
| Current trade debtors | 15.27 | 122.95 | 105.68 | 153.36 | 171.72 |
| Current other receivables | 433.36 | 668.10 | 321.05 | 182.27 | |
| Current deferred tax assets | 6.00 | ||||
| Short term receivables total | 15.27 | 556.32 | 773.78 | 474.41 | 359.99 |
| Cash and bank deposits | 67.43 | 58.22 | 269.47 | 441.85 | |
| Cash and cash equivalents | 67.43 | 58.22 | 269.47 | 441.85 | |
| Balance sheet total (assets) | 370.12 | 875.63 | 1 104.94 | 1 224.21 | 692.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 67.91 | 0.17 | 279.94 | 313.51 | 310.09 |
| Profit of the financial year | -67.74 | 279.77 | 33.57 | -3.42 | - 172.11 |
| Shareholders equity total | 80.17 | 359.94 | 393.51 | 390.09 | 217.98 |
| Non-current loans from credit institutions | 160.44 | 126.82 | |||
| Non-current liabilities total | 160.44 | 126.82 | |||
| Current loans from credit institutions | 1.18 | ||||
| Current trade creditors | 122.84 | 191.78 | 391.29 | 125.53 | 44.59 |
| Current owed to participating | 101.59 | 22.55 | 45.90 | 11.82 | |
| Short-term deferred tax liabilities | 28.71 | 37.32 | 37.64 | ||
| Other non-interest bearing current liabilities | 65.53 | 272.65 | 236.92 | 510.51 | 290.05 |
| Current liabilities total | 289.95 | 515.69 | 711.44 | 673.68 | 347.64 |
| Balance sheet total (liabilities) | 370.12 | 875.63 | 1 104.94 | 1 224.21 | 692.43 |
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.