UNIGREEN INTERNATIONAL A/S — Credit Rating and Financial Key Figures
CVR number: 16233943
Metalgangen 17, 2690 Karlslunde
info@unigreen.dk
tel: 65749990
www.unigreen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 978.60 | 577.66 | 1 217.92 | 474.41 | -96.27 |
| Employee benefit expenses | - 716.78 | - 886.70 | -1 031.27 | - 787.49 | -2.51 |
| Other operating expenses | -6.56 | -7.71 | -30.33 | ||
| Total depreciation | - 361.91 | - 357.41 | - 382.65 | - 340.64 | - 301.64 |
| EBIT | - 100.08 | - 666.45 | - 202.55 | - 661.44 | - 430.75 |
| Other financial expenses | - 123.04 | - 125.30 | - 127.52 | - 126.83 | - 120.00 |
| Pre-tax profit | - 223.13 | - 791.76 | - 330.07 | - 788.26 | - 550.75 |
| Net earnings | - 223.13 | - 791.76 | - 330.07 | - 788.26 | - 550.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 717.91 | 5 625.24 | 5 532.56 | 5 439.89 | 5 347.22 |
| Buildings | 1 061.95 | 811.48 | 561.01 | 323.54 | 125.07 |
| Machinery and equipment | 64.31 | 186.08 | 41.82 | 31.32 | 20.82 |
| Tangible assets total | 6 844.18 | 6 622.80 | 6 135.39 | 5 794.74 | 5 493.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 33.00 | 33.00 | 33.00 | ||
| Raw materials and consumables | 154.11 | 217.22 | 96.45 | 96.45 | 5.00 |
| Finished products/goods | 217.50 | 150.02 | 101.53 | 101.53 | 5.00 |
| Inventories total | 404.61 | 400.24 | 230.98 | 197.98 | 10.00 |
| Current trade debtors | 20.39 | 314.14 | 9.42 | 173.19 | |
| Prepayments and accrued income | 4.81 | 1.71 | |||
| Current other receivables | 6.00 | ||||
| Short term receivables total | 25.20 | 321.85 | 9.42 | 173.19 | |
| Cash and bank deposits | 1 417.96 | 1 063.58 | 1 230.26 | 893.15 | 532.79 |
| Cash and cash equivalents | 1 417.96 | 1 063.58 | 1 230.26 | 893.15 | 532.79 |
| Balance sheet total (assets) | 8 666.75 | 8 111.83 | 7 918.49 | 6 895.30 | 6 209.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
| Retained earnings | 1 810.42 | 1 841.44 | 1 049.68 | 719.61 | -68.66 |
| Profit of the financial year | - 223.13 | - 791.76 | - 330.07 | - 788.26 | - 550.75 |
| Shareholders equity total | 2 287.29 | 1 749.68 | 1 419.61 | 631.34 | 80.59 |
| Non-current other liabilities | 6 051.00 | 6 051.00 | 6 051.00 | ||
| Non-current deferred tax liabilities | 6 051.00 | 6 051.00 | |||
| Non-current liabilities total | 6 051.00 | 6 051.00 | 6 051.00 | 6 051.00 | 6 051.00 |
| Advances received | 20.00 | ||||
| Current trade creditors | 19.62 | 0.05 | 51.23 | 0.19 | |
| Current owed to participating | 9.31 | 9.77 | 4.77 | ||
| Current owed to group member | 8.77 | ||||
| Other non-interest bearing current liabilities | 279.52 | 301.33 | 391.88 | 212.96 | 68.52 |
| Current liabilities total | 328.45 | 311.15 | 447.88 | 212.96 | 77.48 |
| Balance sheet total (liabilities) | 8 666.75 | 8 111.83 | 7 918.49 | 6 895.30 | 6 209.08 |
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.