Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREENPIPE 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% 6.1% 6.1%   Bankruptcy risk   3.4% 3.0% 0.8% 0.6% 0.7% 1.8% 7.4% 7.3%   Credit score (0-100)   55 59 91 95 95 70 33 33   Credit rating   BBB BBB AA AA AA A BB BBB   Credit limit (kDKK)   0.0 0.0 767.1 980.8 1,907.3 6.6 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   1,914 7,257 14,062 17,630 27,813 18,082 0.0 0.0   EBITDA   117 1,065 5,004 3,356 9,598 -418 0.0 0.0   EBIT   109 976 4,135 1,865 7,618 -3,380 0.0 0.0   Pre-tax profit (PTP)   72.0 850.0 3,934.0 1,598.0 7,319.0 -4,006.8 0.0 0.0   Net earnings   55.0 640.0 3,057.0 1,260.0 5,662.0 -3,146.8 0.0 0.0   Pre-tax profit without non-rec. items   72.0 850 3,934 1,598 7,319 -4,007 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   221 838 3,486 6,160 6,531 9,656 0.0 0.0   Shareholders equity total   646 1,286 3,656 4,690 9,852 15,152 14,652 14,652   Interest-bearing liabilities   1,515 1,539 911 1,276 1,094 6,595 0.0 0.0   Balance sheet total (assets)   2,976 5,249 10,093 14,227 18,796 32,636 14,652 14,652   Net Debt   562 1,184 -1,405 -1,252 -2,211 6,292 -14,652 -14,652     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   1,914 7,257 14,062 17,630 27,813 18,082 0.0 0.0   Gross profit growth   -43.5% 279.2% 93.8% 25.4% 57.8% -35.0% -100.0% 0.0%   Employees   3 11 14 19 26 25 0 0   Employee growth %   0.0% 266.7% 27.3% 35.7% 36.8% -3.8% -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)   2,976 5,249 10,093 14,227 18,796 32,636 14,652 14,652   Balance sheet change%   -32.7% 76.4% 92.3% 41.0% 32.1% 73.6% -55.1% 0.0%   Added value   117.0 1,065.0 5,004.0 3,356.0 9,109.0 -418.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   117 528 1,779 1,183 -1,609 164 -9,656 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 -1.0 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 (%)   5.7% 13.4% 29.4% 10.6% 27.4% -18.7% 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 %   3.1% 23.9% 53.9% 15.3% 46.1% -12.9% 0.0% 0.0%   ROI %   6.8% 39.1% 94.3% 24.3% 65.2% -16.6% 0.0% 0.0%   ROE %   6.0% 66.3% 123.7% 30.2% 77.9% -25.2% 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 %   21.7% 24.5% 36.2% 33.0% 52.4% 46.4% 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, %   480.3% 111.2% -28.1% -37.3% -23.0% -1,504.7% 0.0% 0.0%   Gearing %   234.5% 119.7% 24.9% 27.2% 11.1% 43.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 8.7% 16.4% 24.4% 25.2% 17.7% 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   1.1 1.0 1.2 1.1 1.8 0.8 0.0 0.0   Current Ratio   1.2 1.1 1.3 1.3 2.0 0.9 0.0 0.0   Cash and cash equivalent   953.0 355.0 2,316.0 2,528.0 3,305.0 303.0 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   377.0 441.0 1,459.0 1,771.0 5,973.0 -876.9 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   39 97 357 177 350 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 97 357 177 369 -17 0 0   EBIT / employee   36 89 295 98 293 -135 0 0   Net earnings / employee   18 58 218 66 218 -126 0 0