GREENWEB ApS
CVR number: 32881742
Ribevej 54, 9220 Aalborg Øst
medo@greenweb.dk
tel: 22408090
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 31.00 | -44.00 | 8.55 | -39.17 | 9.23 |
| Total depreciation | -8.00 | -3.00 | |||
| EBIT | 23.00 | -47.00 | 8.55 | -39.17 | 9.23 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -4.00 | -0.41 | -0.33 | -0.03 | |
| Pre-tax profit | 19.00 | -47.00 | 8.14 | -39.50 | 9.26 |
| Income taxes | 10.00 | 34.97 | |||
| Net earnings | 19.00 | -37.00 | 8.14 | -39.50 | 44.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3.00 | 11.11 | 11.11 | ||
| Tangible assets total | 3.00 | 11.11 | 11.11 | ||
| Other receivables | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Investments total | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 41.00 | 9.31 | 7.86 | ||
| Current deferred tax assets | 12.00 | 34.97 | |||
| Short term receivables total | 41.00 | 12.00 | 9.31 | 7.86 | 34.97 |
| Cash and bank deposits | 76.00 | 62.00 | 7.92 | 42.10 | |
| Cash and cash equivalents | 76.00 | 62.00 | 7.92 | 42.10 | |
| Balance sheet total (assets) | 132.00 | 86.00 | 40.35 | 30.97 | 89.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -88.00 | -69.00 | - 135.16 | - 127.02 | -56.77 |
| Profit of the financial year | 19.00 | -37.00 | 8.14 | -39.50 | 44.23 |
| Shareholders equity total | 11.00 | -26.00 | -47.02 | -86.52 | 67.45 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 43.59 | ||||
| Current trade creditors | 20.00 | 10.00 | 0.20 | 0.20 | 15.45 |
| Current owed to participating | 32.30 | 32.30 | |||
| Short-term deferred tax liabilities | 2.00 | ||||
| Other non-interest bearing current liabilities | 101.00 | 100.00 | 54.87 | 41.40 | 6.16 |
| Current liabilities total | 121.00 | 112.00 | 87.37 | 117.49 | 21.61 |
| Balance sheet total (liabilities) | 132.00 | 86.00 | 40.35 | 30.97 | 89.06 |
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.