GO-PEN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  6.0% 2.0% 1.5% 2.1% 2.1%  
Credit score (0-100)  40 69 74 66 66  
Credit rating  BBB A A BBB BBB  
Credit limit (kDKK)  0.0 1.2 62.1 1.1 1.2  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  143 637 -28.8 799 1,634  
EBITDA  143 637 -107 -860 -996  
EBIT  143 624 -121 -873 -1,009  
Pre-tax profit (PTP)  142.0 622.8 -227.6 -981.6 -1,080.4  
Net earnings  111.3 562.0 200.3 4.0 -1,520.7  
Pre-tax profit without non-rec. items  142 623 -228 -982 -1,080  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  216 6,256 17,106 21,610 20,089  
Interest-bearing liabilities  11.6 0.0 1,557 1,619 1,749  
Balance sheet total (assets)  421 6,578 19,896 27,894 38,148  

Net Debt  -187 -4,203 -8,978 -2,462 -3,096  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  143 637 -28.8 799 1,634  
Gross profit growth  0.0% 347.3% 0.0% 0.0% 104.6%  
Employees  0 0 1 3 4  
Employee growth %  0.0% 0.0% 0.0% 200.0% 33.3%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  421 6,578 19,896 27,894 38,148  
Balance sheet change%  0.0% 1,463.3% 202.4% 40.2% 36.8%  
Added value  142.5 637.5 -107.2 -859.9 -995.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  184 1,241 5,816 11,680 11,550  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 -1.0 -2.0 -3.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 97.9% 417.8% -109.3% -61.7%  
Net Earnings %  0.0% 0.0% 0.0% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 0.0% 0.0%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  33.9% 17.8% -0.9% -3.7% -2.8%  
ROI %  53.1% 18.3% -0.9% -3.8% -3.4%  
ROE %  51.5% 17.4% 1.7% 0.0% -7.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  51.4% 95.1% 86.0% 77.5% 52.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -130.9% -659.3% 8,378.0% 286.4% 311.0%  
Gearing %  5.4% 0.0% 9.1% 7.5% 8.7%  
Net interest  0 0 0 0 0  
Financing costs %  9.7% 22.3% 13.8% 6.8% 9.5%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.4 223.5 163.1 4.7 0.7  
Current Ratio  1.4 223.5 163.1 4.7 0.7  
Cash and cash equivalent  198.2 4,202.9 10,535.3 4,081.5 4,845.4  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  73.1 5,117.1 12,551.0 7,013.7 -2,967.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -107 -287 -249  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -107 -287 -249  
EBIT / employee  0 0 -121 -291 -252  
Net earnings / employee  0 0 200 1 -380