Groossartig ApS — Credit Rating and Financial Key Figures
CVR number: 41385863
Trekronergade 100, 2500 Valby
peter@groossartig.dk
tel: 22393494
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 105.41 | 1 204.16 | 1 246.20 | 1 568.65 |
| Employee benefit expenses | -45.65 | - 463.64 | - 783.09 | -1 280.03 |
| Other operating expenses | -9.60 | |||
| EBIT | 59.76 | 740.52 | 453.52 | 288.62 |
| Other financial income | 2.84 | |||
| Other financial expenses | -6.13 | -11.47 | -17.41 | -11.65 |
| Pre-tax profit | 53.63 | 729.05 | 436.11 | 279.81 |
| Income taxes | -12.34 | - 161.68 | - 105.82 | -63.93 |
| Net earnings | 41.28 | 567.37 | 330.29 | 215.88 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 10.00 | 10.00 | 10.00 | |
| Investments total | 10.00 | 10.00 | 10.00 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 115.05 | 203.79 | 487.96 | 1 230.41 |
| Current amounts owed by group member comp. | 150.34 | |||
| Prepayments and accrued income | 77.07 | 408.38 | 965.83 | 760.90 |
| Current other receivables | 93.38 | 150.00 | 300.00 | 300.00 |
| Short term receivables total | 285.49 | 762.17 | 1 753.78 | 2 441.64 |
| Cash and bank deposits | 394.72 | 1 083.20 | 1 808.07 | 1 193.21 |
| Cash and cash equivalents | 394.72 | 1 083.20 | 1 808.07 | 1 193.21 |
| Balance sheet total (assets) | 680.22 | 1 855.37 | 3 571.86 | 3 644.85 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 60.00 | 63.00 | ||
| Retained earnings | 41.28 | 548.65 | 815.95 | |
| Profit of the financial year | 41.28 | 567.37 | 330.29 | 215.88 |
| Shareholders equity total | 81.28 | 648.65 | 978.95 | 1 134.82 |
| Provisions | 0.00 | |||
| Non-current deferred tax liabilities | 12.34 | 161.68 | 105.82 | 63.93 |
| Non-current liabilities total | 12.34 | 161.68 | 105.82 | 63.93 |
| Short-term capital loans | 61.50 | |||
| Current loans from credit institutions | 0.51 | |||
| Advances received | 513.43 | 614.46 | 1 619.05 | 2 006.45 |
| Current trade creditors | 10.00 | 167.86 | 503.62 | 241.36 |
| Current owed to group member | 149.00 | 147.76 | ||
| Short-term deferred tax liabilities | 12.34 | 161.68 | 105.82 | |
| Other non-interest bearing current liabilities | 1.66 | 101.38 | 54.97 | 91.95 |
| Current liabilities total | 586.59 | 1 045.04 | 2 487.09 | 2 446.09 |
| Balance sheet total (liabilities) | 680.22 | 1 855.37 | 3 571.86 | 3 644.85 |
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.