Grobund ApS
CVR number: 37924636
Ærøvej 1 M, 8800 Viborg
mail@grobund.com
www.grobund.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 110.00 | 14.00 | - 210.00 | - 382.00 | - 465.80 |
| Employee benefit expenses | - 496.00 | - 571.00 | - 633.00 | - 771.00 | - 776.08 |
| Total depreciation | -28.00 | -14.00 | -14.00 | -12.00 | -6.86 |
| EBIT | - 634.00 | - 571.00 | - 857.00 | -1 165.00 | -1 248.74 |
| Other financial income | 2.50 | ||||
| Other financial expenses | -1.00 | -1.00 | -3.00 | 9.00 | -1.85 |
| Pre-tax profit | - 635.00 | - 572.00 | - 860.00 | -1 156.00 | -1 248.09 |
| Net earnings | - 635.00 | - 572.00 | - 860.00 | -1 156.00 | -1 248.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 16.00 | 8.00 | |||
| Intangible assets total | 16.00 | 8.00 | |||
| Machinery and equipment | 14.00 | 8.00 | 12.00 | 5.60 | |
| Tangible assets total | 14.00 | 8.00 | 12.00 | 5.60 | |
| Other receivables | 14.00 | 12.00 | 12.00 | 12.00 | |
| Investments total | 14.00 | 12.00 | 12.00 | 12.00 | |
| Long term receivables total | |||||
| Raw materials and consumables | 766.00 | ||||
| Finished products/goods | 984.00 | 1 114.00 | 1 275.00 | 1 245.62 | |
| Inventories total | 766.00 | 984.00 | 1 114.00 | 1 275.00 | 1 245.62 |
| Current trade debtors | 19.00 | 38.00 | 107.00 | 47.00 | 18.21 |
| Current other receivables | 14.00 | 5.00 | 30.00 | 5.95 | |
| Short term receivables total | 33.00 | 38.00 | 112.00 | 77.00 | 24.16 |
| Cash and bank deposits | 279.00 | 313.00 | 186.00 | 390.00 | 135.67 |
| Cash and cash equivalents | 279.00 | 313.00 | 186.00 | 390.00 | 135.67 |
| Balance sheet total (assets) | 1 094.00 | 1 371.00 | 1 432.00 | 1 766.00 | 1 423.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -1 082.00 | -1 717.00 | -2 289.00 | -3 149.00 | -4 305.45 |
| Profit of the financial year | - 635.00 | - 572.00 | - 860.00 | -1 156.00 | -1 248.09 |
| Shareholders equity total | -1 667.00 | -2 239.00 | -3 099.00 | -4 255.00 | -5 503.54 |
| Non-current liabilities total | |||||
| Current trade creditors | 46.00 | 37.00 | 41.00 | 67.84 | |
| Current owed to participating | 2 610.00 | ||||
| Other non-interest bearing current liabilities | 151.00 | 3 564.00 | 4 494.00 | 5 980.00 | 6 858.75 |
| Current liabilities total | 2 761.00 | 3 610.00 | 4 531.00 | 6 021.00 | 6 926.59 |
| Balance sheet total (liabilities) | 1 094.00 | 1 371.00 | 1 432.00 | 1 766.00 | 1 423.05 |
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.