Karlsson Green ApS
CVR number: 32095704
Onsgårds Tværvej 6, 2900 Hellerup
phillip@jpml.dk
tel: 31319277
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 320.72 | ||||
Employee benefit expenses | -25.14 | ||||
EBIT | - 345.86 | -2.53 | -13.91 | 45.61 | -15.18 |
Other financial income | 2.49 | ||||
Other financial expenses | -0.25 | -0.27 | -0.86 | ||
Pre-tax profit | - 343.62 | -2.80 | -14.77 | 45.61 | -15.18 |
Income taxes | -85.69 | ||||
Net earnings | - 429.31 | -2.80 | -14.77 | 45.61 | -15.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Participating interests | 17.50 | 17.50 | 17.50 | 17.50 | 17.60 |
Investments total | 17.50 | 17.50 | 17.50 | 17.50 | 17.60 |
Non-current loans receivable | 447.86 | 447.86 | 447.86 | 447.76 | |
Long term receivables total | 447.86 | 447.86 | 447.86 | 447.76 | |
Inventories total | |||||
Current other receivables | 0.17 | ||||
Short term receivables total | 0.17 | ||||
Cash and bank deposits | 0.34 | 32.27 | 45.61 | 42.93 | |
Cash and cash equivalents | 0.34 | 32.27 | 45.61 | 42.93 | |
Balance sheet total (assets) | 18.01 | 497.63 | 465.36 | 510.96 | 508.29 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 350.00 | 350.00 | 350.00 | 350.00 |
Retained earnings | 304.73 | - 124.58 | - 127.39 | - 142.16 | -96.55 |
Profit of the financial year | - 429.31 | -2.80 | -14.77 | 45.61 | -15.18 |
Shareholders equity total | 0.42 | 222.61 | 207.84 | 253.45 | 238.27 |
Non-current liabilities total | |||||
Other non-interest bearing current liabilities | 17.59 | 275.01 | 257.51 | 257.51 | 270.01 |
Current liabilities total | 17.59 | 275.01 | 257.51 | 257.51 | 270.01 |
Balance sheet total (liabilities) | 18.01 | 497.63 | 465.36 | 510.96 | 508.29 |
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.