DEN NYE GRØNNE ApS
CVR number: 26377358
Baunegårdsvej 7 H, 2820 Gentofte
tel: 39683363
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 610.83 | 2 076.71 | 3 001.94 | 1 885.86 | 2 992.25 |
| Employee benefit expenses | -1 010.30 | -1 156.54 | -1 382.02 | -1 421.99 | -1 881.49 |
| Other operating expenses | - 802.38 | ||||
| Total depreciation | - 208.04 | - 208.04 | - 237.22 | - 233.98 | -93.97 |
| EBIT | 392.49 | -90.25 | 1 382.71 | 229.88 | 1 016.79 |
| Other financial income | 1.14 | 0.33 | |||
| Other financial expenses | -34.69 | -9.25 | -74.65 | -14.22 | -3.61 |
| Reduction non-current investment assets | -2 688.76 | ||||
| Pre-tax profit | 357.79 | -99.50 | 1 308.05 | -2 471.96 | 1 013.51 |
| Income taxes | - 152.32 | -4.75 | - 287.76 | -47.70 | - 225.24 |
| Net earnings | 205.48 | - 104.25 | 1 020.29 | -2 519.67 | 788.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 175.80 | 131.85 | 87.90 | ||
| Machinery and equipment | 603.87 | 395.82 | 202.55 | 50.02 | |
| Tangible assets total | 603.87 | 395.82 | 378.35 | 181.87 | 87.90 |
| Other receivables | 63.96 | 63.96 | 63.96 | 63.96 | 63.96 |
| Investments total | 63.96 | 63.96 | 63.96 | 63.96 | 63.96 |
| Non-current loans receivable | 2.43 | 2.33 | 3.37 | ||
| Long term receivables total | 2.43 | 2.33 | 3.37 | ||
| Raw materials and consumables | 52.15 | 149.45 | 143.75 | 123.75 | 255.00 |
| Inventories total | 52.15 | 149.45 | 143.75 | 123.75 | 255.00 |
| Current trade debtors | 84.09 | 493.34 | 244.99 | 251.05 | |
| Current other receivables | 2 507.74 | 3 128.12 | 2 834.95 | 63.74 | |
| Current deferred tax assets | 13.59 | 18.45 | |||
| Short term receivables total | 2 507.74 | 3 212.21 | 3 328.29 | 322.33 | 269.50 |
| Other current investments | 4.51 | 4.84 | |||
| Cash and bank deposits | 452.62 | 729.72 | 1 862.16 | 1 806.18 | 3 313.36 |
| Cash and cash equivalents | 452.62 | 729.72 | 1 862.16 | 1 810.69 | 3 318.20 |
| Balance sheet total (assets) | 3 682.77 | 4 553.49 | 5 779.89 | 2 502.60 | 3 994.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 116.63 | 2 322.11 | 2 217.86 | 3 238.15 | 718.48 |
| Profit of the financial year | 205.48 | - 104.25 | 1 020.29 | -2 519.67 | 788.26 |
| Shareholders equity total | 2 447.11 | 2 342.86 | 3 363.15 | 843.48 | 1 631.74 |
| Provisions | 78.13 | 54.35 | 20.01 | ||
| Non-current owed to group member | 226.82 | ||||
| Non-current other liabilities | 184.01 | 184.01 | |||
| Non-current liabilities total | 184.01 | 184.01 | 226.82 | ||
| Current trade creditors | 407.41 | 394.92 | 497.10 | 474.29 | 404.68 |
| Short-term deferred tax liabilities | 169.00 | 135.93 | 322.10 | 81.31 | 230.10 |
| Other non-interest bearing current liabilities | 397.11 | 1 441.41 | 1 350.71 | 1 103.52 | 1 728.03 |
| Current liabilities total | 973.52 | 1 972.27 | 2 169.91 | 1 659.12 | 2 362.81 |
| Balance sheet total (liabilities) | 3 682.77 | 4 553.49 | 5 779.89 | 2 502.60 | 3 994.55 |
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.