Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GROWBEST ApS 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% 1.2%   Bankruptcy risk   9.7% 22.7% 7.8% 20.3% 26.6% 25.6% 19.7% 16.5%   Credit score (0-100)   27 4 32 5 2 2 5 11   Credit rating   BB B BB B B B B BB   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   209 162 874 91.6 -41.2 -44.0 0.0 0.0   EBITDA   -22.8 -149 442 117 -41.2 -44.0 0.0 0.0   EBIT   -22.8 -149 442 117 -41.2 -44.0 0.0 0.0   Pre-tax profit (PTP)   -23.1 -148.6 437.6 50.9 -49.8 -54.2 0.0 0.0   Net earnings   -23.1 -148.6 382.3 24.8 -39.3 -61.2 0.0 0.0   Pre-tax profit without non-rec. items   -23.1 -149 438 50.9 -49.8 -54.2 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   35.9 -103 269 253 214 153 103 103   Interest-bearing liabilities   97.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   283 313 756 557 411 357 103 103   Net Debt   -166 -222 -371 -557 -372 -332 -103 -103     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   209 162 874 91.6 -41.2 -44.0 0.0 0.0   Gross profit growth   -22.0% -22.8% 440.4% -89.5% 0.0% -6.7% 0.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   283 313 756 557 411 357 103 103   Balance sheet change%   16.5% 10.6% 141.4% -26.4% -26.3% -13.0% -71.3% 0.0%   Added value   -22.8 -148.6 442.2 116.9 -41.2 -44.0 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   -1.0 -2.0 1.0 2.0 -1.0 -2.0 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 (%)   -10.9% -91.9% 50.6% 127.7% 100.0% 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 %   -8.7% -42.5% 75.4% 9.1% -8.4% -11.5% 0.0% 0.0%   ROI %   -14.7% -241.2% 341.2% 22.9% -17.4% -24.0% 0.0% 0.0%   ROE %   -37.1% -85.1% 131.2% 9.5% -16.9% -33.4% 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 %   12.7% -23.5% 35.6% 45.5% 52.1% 42.7% 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, %   726.3% 149.7% -84.0% -476.3% 901.9% 753.9% 0.0% 0.0%   Gearing %   272.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.1 0.7 1.6 1.8 2.1 1.7 0.0 0.0   Current Ratio   1.1 0.7 1.6 1.8 2.1 1.7 0.0 0.0   Cash and cash equivalent   263.3 222.4 371.3 556.9 371.8 331.7 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   35.9 -112.9 269.5 253.2 213.8 152.7 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  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 0 442 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 442 0 0 0 0 0   EBIT / employee   0 0 442 0 0 0 0 0   Net earnings / employee   0 0 382 0 0 0 0 0