Greenbow A/S — Credit Rating and Financial Key Figures
CVR number: 43014269
Bygmestervej 5, 2400 København NV
hanne@greenbow.dk
www.greenbow.dk
Income statement (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 2 654.39 | -5 667.83 | -8 008.48 |
| Employee benefit expenses | -3 924.37 | -10 898.17 | -15 950.29 |
| Total depreciation | -1 471.24 | -3 049.15 | |
| EBIT | -1 269.98 | -18 037.24 | -27 007.92 |
| Other financial income | 41.80 | 157.80 | |
| Other financial expenses | -22.22 | -11.14 | - 298.12 |
| Pre-tax profit | -1 292.20 | -18 006.59 | -27 148.24 |
| Income taxes | 3 098.03 | 1 661.90 | |
| Net earnings | -1 292.20 | -14 908.55 | -25 486.34 |
Assets (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Development expenditure | 5 185.29 | 5 787.91 | 6 581.82 |
| Intangible assets total | 5 185.29 | 5 787.91 | 6 581.82 |
| Machinery and equipment | 4 428.90 | 9 094.23 | |
| Tangible assets total | 4 428.90 | 9 094.23 | |
| Other receivables | 208.72 | 320.06 | 429.73 |
| Investments total | 208.72 | 320.06 | 429.73 |
| Long term receivables total | |||
| Finished products/goods | 1 459.42 | 2 903.55 | |
| Inventories total | 1 459.42 | 2 903.55 | |
| Current trade debtors | 150.17 | 5 581.12 | 13 022.56 |
| Prepayments and accrued income | 159.28 | 8 831.63 | 19 683.75 |
| Current other receivables | 39.42 | 3 646.67 | 6 739.80 |
| Current deferred tax assets | 3 098.03 | 3 619.17 | |
| Short term receivables total | 348.86 | 21 157.45 | 43 065.27 |
| Cash and bank deposits | 3 881.52 | 3 435.43 | 2 357.07 |
| Cash and cash equivalents | 3 881.52 | 3 435.43 | 2 357.07 |
| Balance sheet total (assets) | 9 624.39 | 36 589.16 | 64 431.67 |
Equity and liabilities (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 903.16 | 1 246.08 | 2 703.73 |
| Share premium account | 9 297.29 | 20 954.38 | |
| Other reserves | 4 044.52 | 4 514.57 | 11 133.83 |
| Retained earnings | -4 044.52 | -5 806.77 | 30 662.12 |
| Profit of the financial year | -1 292.20 | -14 908.55 | -25 486.34 |
| Shareholders equity total | 8 908.24 | 5 999.71 | 19 013.34 |
| Provisions | 3 098.03 | ||
| Non-current liabilities total | |||
| Advances received | 6.67 | ||
| Current trade creditors | 331.53 | 14 495.00 | 13 943.10 |
| Current owed to group member | 4 296.96 | ||
| Other non-interest bearing current liabilities | 309.00 | 7 890.52 | 5 348.69 |
| Accruals and deferred income | 75.61 | 8 197.26 | 21 829.59 |
| Current liabilities total | 716.15 | 30 589.45 | 45 418.33 |
| Balance sheet total (liabilities) | 9 624.39 | 36 589.16 | 67 529.71 |
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.