Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREENWOOD COMPANY A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   1.9% 0.9% 1.9% 0.9% 0.7% 1.0% 6.6% 6.5%   Credit score (0-100)   71 90 70 88 93 85 36 37   Credit rating   A A A A AA A BBB BBB   Credit limit (kDKK)   2.7 808.8 2.0 948.3 3,595.0 797.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,097 6,672 4,947 9,066 34,452 6,764 0.0 0.0   EBITDA   4,292 1,648 373 3,494 16,470 1,172 0.0 0.0   EBIT   4,161 1,523 259 3,388 16,396 1,113 0.0 0.0   Pre-tax profit (PTP)   3,794.5 1,049.8 10.5 3,166.9 16,116.1 993.6 0.0 0.0   Net earnings   2,954.7 811.9 6.9 2,465.8 12,569.1 773.2 0.0 0.0   Pre-tax profit without non-rec. items   3,794 1,050 10.5 3,167 16,116 994 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   409 306 214 131 58.5 0.0 0.0 0.0   Shareholders equity total   9,955 8,812 8,007 10,473 23,042 11,246 10,246 10,246   Interest-bearing liabilities   9,959 7,771 6,169 7,016 8,943 20,076 0.0 0.0   Balance sheet total (assets)   33,401 22,156 20,554 28,132 38,019 32,835 10,246 10,246   Net Debt   9,934 7,735 6,112 6,968 2,717 17,948 -10,246 -10,246     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   9,097 6,672 4,947 9,066 34,452 6,764 0.0 0.0   Gross profit growth   27.6% -26.7% -25.9% 83.3% 280.0% -80.4% -100.0% 0.0%   Employees   0 9 9 10 11 10 0 0   Employee growth %   0.0% 0.0% 0.0% 11.1% 10.0% -9.1% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,401 22,156 20,554 28,132 38,019 32,835 10,246 10,246   Balance sheet change%   36.4% -33.7% -7.2% 36.9% 35.1% -13.6% -68.8% 0.0%   Added value   4,291.8 1,648.1 373.4 3,493.8 16,501.2 1,172.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   77 -251 -229 -211 -149 -117 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   45.7% 22.8% 5.2% 37.4% 47.6% 16.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 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% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.4% 5.5% 1.3% 14.0% 49.8% 4.9% 0.0% 0.0%   ROI %   23.7% 8.3% 1.8% 21.0% 66.1% 5.4% 0.0% 0.0%   ROE %   33.7% 8.7% 0.1% 26.7% 75.0% 4.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   34.4% 39.8% 39.0% 37.2% 60.6% 34.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   231.5% 469.3% 1,636.9% 199.4% 16.5% 1,531.4% 0.0% 0.0%   Gearing %   100.0% 88.2% 77.0% 67.0% 38.8% 178.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 5.4% 3.8% 3.7% 4.3% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 0.8 0.8 1.0 1.8 1.4 0.0 0.0   Current Ratio   1.4 1.6 1.6 1.6 2.5 1.5 0.0 0.0   Cash and cash equivalent   25.4 36.7 57.3 48.6 6,225.5 2,128.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   8,845.5 7,957.6 7,467.9 9,989.0 22,280.7 10,482.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 183 41 349 1,500 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 183 41 349 1,497 117 0 0   EBIT / employee   0 169 29 339 1,491 111 0 0   Net earnings / employee   0 90 1 247 1,143 77 0 0