Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GNP Energy Danmark 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  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% 0.2% 0.2%   Bankruptcy risk   22.3% 9.0% 10.9% 17.0% 19.4% 9.5% 13.8% 13.8%   Credit score (0-100)   5 29 22 9 6 25 16 16   Credit rating   B BB BB BB B BB BB 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)  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   99.1 1,086 374 -20,044 -52,886 33,359 0.0 0.0   EBITDA   -1,464 819 -530 -21,824 -53,888 33,223 0.0 0.0   EBIT   -1,557 590 -682 -21,972 -53,890 33,223 0.0 0.0   Pre-tax profit (PTP)   -1,789.7 337.4 -672.7 -23,171.4 -52,290.6 35,552.5 0.0 0.0   Net earnings   -1,789.7 337.4 -944.5 -22,852.9 -44,790.5 37,803.4 0.0 0.0   Pre-tax profit without non-rec. items   -1,790 337 -673 -23,171 -52,291 35,553 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -4,262 -3,925 -4,869 -27,722 -72,512 -34,709 -35,209 -35,209   Interest-bearing liabilities   676 3,047 4,742 21,663 43,386 33,579 35,209 35,209   Balance sheet total (assets)   7,125 4,007 6,804 36,295 43,767 25,524 0.0 0.0   Net Debt   573 2,959 3,888 21,225 42,000 32,410 35,209 35,209     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   99.1 1,086 374 -20,044 -52,886 33,359 0.0 0.0   Gross profit growth   0.0% 995.4% -65.6% 0.0% -163.9% 0.0% -100.0% 0.0%   Employees   4 2 1 2 1 1 0 0   Employee growth %   100.0% -50.0% -50.0% 100.0% -50.0% 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)   7,125 4,007 6,804 36,295 43,767 25,524 0 0   Balance sheet change%   226.6% -43.8% 69.8% 433.4% 20.6% -41.7% -100.0% 0.0%   Added value   -1,463.6 819.1 -530.0 -21,823.6 -53,741.2 33,222.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -187 -12 -304 -298 -4 0 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 1.0 -1.0 -2.0 -3.0 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 (%)   -1,570.8% 54.3% -182.6% 109.6% 101.9% 99.6% 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 %   -19.4% 6.2% -3.8% -58.1% -57.6% 42.9% 0.0% 0.0%   ROI %   -120.6% 32.0% -9.4% -154.4% -139.2% 87.0% 0.0% 0.0%   ROE %   -38.5% 6.1% -17.5% -106.0% -111.9% 109.1% 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 %   -37.4% -49.5% -41.7% -43.3% -62.4% -57.6% -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, %   -39.2% 361.2% -733.5% -97.3% -77.9% 97.6% 0.0% 0.0%   Gearing %   -15.9% -77.6% -97.4% -78.1% -59.8% -96.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.0% 13.8% 7.8% 9.1% 1.1% 6.0% 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   0.6 0.5 0.6 0.6 0.4 0.4 0.0 0.0   Current Ratio   0.6 0.5 0.6 0.6 0.4 0.4 0.0 0.0   Cash and cash equivalent   102.6 88.2 854.6 437.9 1,386.6 1,168.4 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   -4,395.4 -4,275.2 -5,015.4 -25,771.6 -68,454.7 -35,079.1 -17,604.4 -17,604.4   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   -366 410 -530 -10,912 -53,741 33,223 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -366 410 -530 -10,912 -53,888 33,223 0 0   EBIT / employee   -389 295 -682 -10,986 -53,890 33,223 0 0   Net earnings / employee   -447 169 -944 -11,426 -44,790 37,803 0 0