GREENOPTION ApS
CVR number: 36551046
Kirstinehøj 54 A, 2770 Kastrup
os@greenmatic.dk
tel: 70204847
Income statement (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | -14.12 | 38.69 | |
| EBIT | -14.12 | 38.69 | -11.45 |
| Other financial income | 0.21 | 1.26 | 0.05 |
| Other financial expenses | -0.55 | -0.16 | |
| Pre-tax profit | -14.46 | 39.79 | -11.40 |
| Income taxes | 3.18 | -8.75 | 2.51 |
| Net earnings | -11.28 | 31.04 | -8.89 |
Assets (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current amounts owed by group member comp. | 56.60 | 89.57 | 52.74 |
| Current other receivables | 19.06 | 2.75 | |
| Short term receivables total | 75.66 | 89.57 | 55.50 |
| Cash and bank deposits | 2.17 | ||
| Cash and cash equivalents | 2.17 | ||
| Balance sheet total (assets) | 77.83 | 89.57 | 55.50 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Retained earnings | -8.36 | -19.64 | 11.39 |
| Profit of the financial year | -11.28 | 31.04 | -8.89 |
| Shareholders equity total | 30.36 | 61.39 | 52.50 |
| Non-current loans from credit institutions | 0.16 | ||
| Non-current liabilities total | 0.16 | ||
| Current trade creditors | 0.80 | ||
| Current owed to group member | 43.68 | ||
| Other non-interest bearing current liabilities | 3.00 | 28.02 | 3.00 |
| Current liabilities total | 47.48 | 28.02 | 3.00 |
| Balance sheet total (liabilities) | 77.83 | 89.57 | 55.50 |
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.