Greenland Water Bank ApS
CVR number: 12941218
Inspektørbakken 35, 3900 Nuuk
jwj@greenlandinvest.com
tel: 559672
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 188.25 | -5.31 | 109.46 | 391.03 | 53.54 |
| Employee benefit expenses | -1.68 | -0.51 | -2.54 | ||
| Total depreciation | -46.93 | -32.35 | -46.93 | -78.95 | - 127.94 |
| EBIT | 139.64 | -37.66 | 62.53 | 311.57 | -76.94 |
| Other financial income | -0.04 | 0.05 | 1.35 | ||
| Other financial expenses | -0.12 | -0.22 | -0.50 | -0.98 | |
| Pre-tax profit | 139.51 | -37.88 | 62.00 | 310.64 | -75.58 |
| Income taxes | -41.57 | 10.04 | -31.63 | -69.28 | -16.24 |
| Net earnings | 97.94 | -27.84 | 30.36 | 241.37 | -91.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 155.03 | 122.68 | 191.55 | 537.35 | 527.99 |
| Tangible assets total | 155.03 | 122.68 | 191.55 | 537.35 | 527.99 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 6.82 | 16.86 | 4.26 | 4.26 | 4.26 |
| Short term receivables total | 6.82 | 16.86 | 4.26 | 4.26 | 4.26 |
| Cash and bank deposits | 390.06 | 57.93 | 15.07 | 10.78 | 156.76 |
| Cash and cash equivalents | 390.06 | 57.93 | 15.07 | 10.78 | 156.76 |
| Balance sheet total (assets) | 551.91 | 197.47 | 210.87 | 552.39 | 689.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -69.53 | 28.41 | 0.56 | 30.93 | 272.29 |
| Profit of the financial year | 97.94 | -27.84 | 30.36 | 241.37 | -91.83 |
| Shareholders equity total | 153.41 | 125.56 | 155.93 | 397.29 | 305.47 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.23 | ||||
| Current trade creditors | 51.30 | 9.00 | 9.00 | 9.00 | 144.60 |
| Current owed to participating | 1.16 | 1.16 | 1.16 | 156.03 | |
| Current owed to group member | 323.46 | 40.96 | 40.96 | 80.96 | 80.96 |
| Short-term deferred tax liabilities | 20.78 | 20.78 | 3.82 | 63.98 | 1.72 |
| Other non-interest bearing current liabilities | 2.96 | ||||
| Current liabilities total | 398.50 | 71.90 | 54.95 | 155.10 | 383.54 |
| Balance sheet total (liabilities) | 551.91 | 197.47 | 210.87 | 552.39 | 689.00 |
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.