Grøn & Partner ApS
CVR number: 41630744
Vedbækgade 2, 2200 København N
josiefarquharson@gmail.com
tel: 26271913
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1 340.09 | 1 179.81 | 2 209.36 |
| External services | - 412.58 | - 742.98 | -1 177.93 |
| Gross profit | 927.51 | 436.82 | 1 031.43 |
| Employee benefit expenses | - 925.73 | - 432.80 | - 616.37 |
| EBIT | 1.78 | 4.02 | 415.06 |
| Other financial expenses | -1.58 | -0.80 | -0.03 |
| Pre-tax profit | 0.20 | 3.22 | 415.04 |
| Income taxes | -0.06 | -0.71 | -83.01 |
| Net earnings | 0.15 | 2.51 | 332.03 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 80.00 | 60.00 | 45.00 |
| Tangible assets total | 80.00 | 60.00 | 45.00 |
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 15.00 | ||
| Inventories total | 15.00 | ||
| Short term receivables total | |||
| Cash and bank deposits | 76.88 | 20.61 | 931.67 |
| Cash and cash equivalents | 76.88 | 20.61 | 931.67 |
| Balance sheet total (assets) | 171.88 | 80.61 | 976.67 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 0.06 | 0.91 | 86.43 |
| Profit of the financial year | 0.15 | 2.51 | 332.03 |
| Shareholders equity total | 40.20 | 43.42 | 458.46 |
| Non-current liabilities total | |||
| Other non-interest bearing current liabilities | 131.68 | 37.19 | 518.21 |
| Current liabilities total | 131.68 | 37.19 | 518.21 |
| Balance sheet total (liabilities) | 171.88 | 80.61 | 976.67 |
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.