GREENTOP GREENLAND ApS — Credit Rating and Financial Key Figures
CVR number: 31499232
Kongeåparken 11, 6580 Vamdrup
tom@greentop.gl
tel: 23231450
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 341.60 | 842.90 | 481.27 | 611.83 | 669.25 |
| Employee benefit expenses | - 334.53 | - 551.03 | - 373.80 | - 369.27 | - 356.31 |
| Total depreciation | -62.20 | -78.55 | -49.80 | -30.85 | -31.65 |
| EBIT | -55.13 | 213.32 | 57.66 | 211.71 | 281.28 |
| Other financial income | 1.55 | 0.01 | 0.05 | 0.26 | 0.07 |
| Other financial expenses | -80.21 | - 100.09 | -67.02 | -80.60 | - 120.91 |
| Pre-tax profit | - 133.79 | 113.23 | -9.30 | 131.37 | 160.45 |
| Income taxes | 32.61 | -25.85 | 2.05 | -29.21 | -36.60 |
| Net earnings | - 101.18 | 87.39 | -7.26 | 102.17 | 123.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 182.55 | 2 341.51 | 2 323.57 | 2 305.64 | 2 393.96 |
| Buildings | 102.13 | 89.22 | 76.30 | ||
| Machinery and equipment | 269.89 | 209.00 | 75.00 | 75.00 | 75.00 |
| Tangible assets total | 2 452.44 | 2 550.51 | 2 500.71 | 2 469.86 | 2 545.26 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 89.29 | 59.50 | |||
| Finished products/goods | 45.09 | 17.73 | 27.42 | ||
| Inventories total | 89.29 | 59.50 | 45.09 | 17.73 | 27.42 |
| Current trade debtors | 101.98 | 71.83 | 42.65 | 35.03 | 44.50 |
| Prepayments and accrued income | 28.83 | 9.51 | 9.66 | 9.86 | 10.08 |
| Current other receivables | 165.83 | 242.41 | 114.96 | 70.48 | 73.10 |
| Current deferred tax assets | 80.31 | 54.46 | 56.51 | 27.30 | |
| Short term receivables total | 376.95 | 378.21 | 223.78 | 142.67 | 127.69 |
| Balance sheet total (assets) | 2 918.68 | 2 988.22 | 2 769.58 | 2 630.27 | 2 700.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 175.42 | -25.76 | 61.63 | 54.37 | 156.54 |
| Profit of the financial year | - 101.18 | 87.39 | -7.26 | 102.17 | 123.85 |
| Shareholders equity total | 199.24 | 286.63 | 179.37 | 281.54 | 405.38 |
| Provisions | 9.30 | ||||
| Non-current loans from credit institutions | 2 375.39 | 1 489.51 | 1 489.44 | 1 110.37 | 766.71 |
| Non-current owed to participating | 16.59 | 58.11 | |||
| Non-current other liabilities | 56.83 | 76.33 | |||
| Non-current liabilities total | 2 448.81 | 1 623.95 | 1 489.44 | 1 110.37 | 766.71 |
| Current loans from credit institutions | 139.22 | 950.33 | 872.14 | 1 086.47 | 1 371.95 |
| Advances received | 7.30 | ||||
| Current trade creditors | 83.77 | 54.31 | 48.88 | 52.58 | 55.90 |
| Other non-interest bearing current liabilities | 47.64 | 73.00 | 179.75 | 99.30 | 83.83 |
| Current liabilities total | 270.62 | 1 077.64 | 1 100.77 | 1 238.36 | 1 518.98 |
| Balance sheet total (liabilities) | 2 918.68 | 2 988.22 | 2 769.58 | 2 630.27 | 2 700.37 |
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.