REDERIANPARTSSELSKABET GRØNNE ERNA — Credit Rating and Financial Key Figures
CVR number: 87737713
Ternehaven 109, 4000 Roskilde
gronneerna@gmail.com
tel: 28269616
www.groenneerna.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 7.83 | 0.48 | 18.44 | 7.10 | 3.20 |
| Other operating income | 313.10 | 283.50 | 267.40 | 191.90 | 314.60 |
| Costs of manufacturing | - 357.06 | - 234.42 | - 278.10 | - 215.29 | - 260.56 |
| External services | -1.70 | -1.29 | -5.62 | -8.41 | -3.74 |
| Gross profit | - 349.23 | - 233.94 | - 259.66 | - 208.19 | - 257.36 |
| EBIT | -37.83 | 48.27 | 2.12 | -24.70 | 53.50 |
| Other financial expenses | -0.27 | -0.41 | -0.02 | ||
| Pre-tax profit | -37.83 | 48.00 | 1.71 | -24.71 | 53.50 |
| Net earnings | -37.83 | 48.00 | 1.71 | -24.71 | 53.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3 068.41 | 3 068.41 | 3 068.41 | 3 068.41 | 3 068.41 |
| Tangible assets total | 3 068.41 | 3 068.41 | 3 068.41 | 3 068.41 | 3 068.41 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 9.33 | 9.49 | 9.67 | 8.87 | 9.15 |
| Current other receivables | 0.09 | 0.02 | 0.02 | 0.05 | |
| Short term receivables total | 9.42 | 9.50 | 9.69 | 8.87 | 9.20 |
| Cash and bank deposits | 31.78 | 45.78 | 54.71 | 28.35 | 61.85 |
| Cash and cash equivalents | 31.78 | 45.78 | 54.71 | 28.35 | 61.85 |
| Balance sheet total (assets) | 3 109.60 | 3 123.70 | 3 132.81 | 3 105.63 | 3 139.46 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 180.00 | 180.00 | 180.00 | 180.00 | 180.00 |
| Retained earnings | - 125.44 | - 163.27 | - 115.27 | - 113.56 | - 138.27 |
| Profit of the financial year | -37.83 | 48.00 | 1.71 | -24.71 | 53.50 |
| Shareholders equity total | 16.73 | 64.73 | 66.44 | 41.73 | 95.23 |
| Provisions | 0.00 | ||||
| Non-current other liabilities | 3 021.24 | 3 021.24 | 3 021.24 | 3 021.24 | 3 021.24 |
| Non-current liabilities total | 3 021.24 | 3 021.24 | 3 021.24 | 3 021.24 | 3 021.24 |
| Current trade creditors | 57.91 | 24.00 | 25.50 | 23.73 | 5.06 |
| Current owed to participating | 13.72 | 13.72 | 14.72 | 14.72 | 13.72 |
| Other non-interest bearing current liabilities | 0.00 | 0.00 | 0.00 | ||
| Accruals and deferred income | 4.90 | 4.20 | 4.20 | ||
| Current liabilities total | 71.63 | 37.72 | 45.13 | 42.66 | 22.98 |
| Balance sheet total (liabilities) | 3 109.60 | 3 123.70 | 3 132.81 | 3 105.63 | 3 139.46 |
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.