GREEN LINE ÅRHUS ApS
CVR number: 15794488
Schleppegrellsgade 16, 8000 Aarhus C
tel: 20417124
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 197.70 | 224.42 | 340.45 | 330.98 | 589.91 |
| Costs of management | - 346.85 | - 176.28 | - 453.46 | - 389.51 | - 336.73 |
| Costs of distribution | -9.95 | -1.79 | -0.95 | ||
| Other operating expenses | -11.60 | ||||
| EBIT | - 159.10 | 48.14 | - 114.80 | -71.08 | 253.18 |
| Other financial income | 4.50 | 4.94 | 6.20 | 6.73 | 7.00 |
| Other financial expenses | -23.38 | -47.14 | -10.02 | -9.54 | -1.90 |
| Pre-tax profit | - 177.98 | 5.94 | - 118.61 | -73.89 | 258.29 |
| Income taxes | 3.08 | -57.21 | |||
| Net earnings | - 174.90 | 5.94 | - 118.61 | -73.89 | 201.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 21.04 | 21.04 | 21.04 | 21.04 | 21.04 |
| Intangible assets total | 21.04 | 21.04 | 21.04 | 21.04 | 21.04 |
| Buildings | 42.00 | 16.00 | 70.10 | 44.10 | 18.10 |
| Tangible assets total | 42.00 | 16.00 | 70.10 | 44.10 | 18.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 423.57 | 266.93 | 426.86 | 394.50 | 328.25 |
| Inventories total | 423.57 | 266.93 | 426.86 | 394.50 | 328.25 |
| Current trade debtors | 72.38 | 56.63 | 189.66 | 75.00 | 197.08 |
| Current amounts owed by group member comp. | 116.97 | 142.59 | 161.32 | 174.99 | 124.78 |
| Prepayments and accrued income | 270.00 | ||||
| Current other receivables | 93.80 | 55.41 | 28.75 | ||
| Short term receivables total | 553.15 | 254.63 | 379.73 | 249.99 | 321.86 |
| Cash and bank deposits | 49.11 | 408.86 | 444.82 | 190.04 | 222.15 |
| Cash and cash equivalents | 49.11 | 408.86 | 444.82 | 190.04 | 222.15 |
| Balance sheet total (assets) | 1 088.87 | 967.46 | 1 342.55 | 899.68 | 911.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 830.00 | 830.00 | 830.00 | 830.00 | 830.00 |
| Retained earnings | - 440.22 | - 615.12 | - 609.18 | - 727.80 | - 801.69 |
| Profit of the financial year | - 174.90 | 5.94 | - 118.61 | -73.89 | 201.08 |
| Shareholders equity total | 714.88 | 720.82 | 602.20 | 528.31 | 729.39 |
| Non-current deferred tax liabilities | 348.36 | ||||
| Non-current liabilities total | 348.36 | ||||
| Current trade creditors | 128.87 | 100.75 | 172.34 | 135.89 | 131.50 |
| Current owed to participating | 5.02 | 219.65 | 215.48 | 42.51 | |
| Other non-interest bearing current liabilities | 240.10 | 145.89 | 348.36 | 19.99 | 7.99 |
| Current liabilities total | 373.99 | 246.64 | 740.35 | 371.36 | 182.00 |
| Balance sheet total (liabilities) | 1 088.87 | 967.46 | 1 690.91 | 899.68 | 911.40 |
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.