Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREJS SØPARK 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.2%   Bankruptcy risk   9.1% 11.7% 12.4% 15.9% 11.6% 13.1% 20.4% 18.0%   Credit score (0-100)   29 22 20 12 19 17 4 8   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   478 1,633 7,324 2,122 423 -467 0.0 0.0   EBITDA   478 1,633 7,324 2,122 323 -467 0.0 0.0   EBIT   478 1,633 7,324 2,122 323 -467 0.0 0.0   Pre-tax profit (PTP)   359.4 1,438.9 7,237.7 1,884.9 144.0 -563.4 0.0 0.0   Net earnings   284.6 1,122.3 5,645.4 1,464.3 111.9 -439.4 0.0 0.0   Pre-tax profit without non-rec. items   359 1,439 7,238 1,885 144 -563 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,412 3,534 8,180 3,999 2,646 107 -393 -393   Interest-bearing liabilities   3,668 1,104 1,125 6,544 2,712 2,328 393 393   Balance sheet total (assets)   8,709 8,944 12,890 13,634 5,837 2,451 0.0 0.0   Net Debt   3,199 -0.8 -6,163 -4,253 -2,970 1.2 393 393     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   478 1,633 7,324 2,122 423 -467 0.0 0.0   Gross profit growth   -72.9% 241.8% 348.6% -71.0% -80.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   8,709 8,944 12,890 13,634 5,837 2,451 0 0   Balance sheet change%   38.2% 2.7% 44.1% 5.8% -57.2% -58.0% -100.0% 0.0%   Added value   477.7 1,632.8 7,324.3 2,121.7 322.6 -467.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   100.0% 100.0% 100.0% 100.0% 76.3% 100.0% 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 %   6.4% 18.5% 67.1% 16.0% 3.3% -11.3% 0.0% 0.0%   ROI %   10.2% 29.6% 95.2% 19.8% 4.0% -12.0% 0.0% 0.0%   ROE %   10.3% 37.7% 96.4% 24.0% 3.4% -31.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   27.7% 39.5% 63.5% 29.3% 45.3% 4.4% -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, %   669.6% -0.1% -84.1% -200.5% -920.8% -0.3% 0.0% 0.0%   Gearing %   152.1% 31.2% 13.8% 163.7% 102.5% 2,180.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 8.1% 7.8% 6.2% 3.9% 3.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.1 0.4 2.2 1.3 1.8 1.0 0.0 0.0   Current Ratio   1.4 1.8 3.6 1.5 1.8 1.0 0.0 0.0   Cash and cash equivalent   469.4 1,105.3 7,288.6 10,796.9 5,682.7 2,326.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,412.0 3,850.8 9,314.2 4,415.7 2,646.2 106.8 -196.6 -196.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 323 -467 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 323 -467 0 0   EBIT / employee   0 0 0 0 323 -467 0 0   Net earnings / employee   0 0 0 0 112 -439 0 0