Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREENS ENGROS 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   4.2% 3.5% 2.3% 3.5% 2.0% 0.0% 18.4% 16.3%   Credit score (0-100)   51 54 66 53 67 0 7 11   Credit rating   BBB BBB BBB BBB A N/A B BB   Credit limit (kDKK)   -0.0 0.0 0.3 0.0 1.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   37,047 57,995 32,467 27,032 41,318 0.0 0.0 0.0   EBITDA   -2,372 4,157 1,702 1,789 9,625 0.0 0.0 0.0   EBIT   -6,001 -860 -1,433 -1,003 6,760 0.0 0.0 0.0   Pre-tax profit (PTP)   -6,847.8 -1,573.5 -1,811.9 -1,694.9 6,139.2 0.0 0.0 0.0   Net earnings   -6,847.8 -2,064.0 -1,296.0 -1,322.1 1,583.6 0.0 0.0 0.0   Pre-tax profit without non-rec. items   -6,848 -1,573 -1,812 -1,695 6,139 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Tangible assets total   18,008 16,288 13,002 10,509 8,375 0.0 0.0 0.0   Shareholders equity total   -13,774 10,165 8,869 7,547 9,131 0.0 0.0 0.0   Interest-bearing liabilities   35,791 12,956 11,351 3,035 3,792 0.0 0.0 0.0   Balance sheet total (assets)   49,614 50,482 38,092 41,837 38,372 0.0 0.0 0.0   Net Debt   35,791 12,956 11,351 2,635 3,013 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   37,047 57,995 32,467 27,032 41,318 0.0 0.0 0.0   Gross profit growth   -8.7% 56.5% -44.0% -16.7% 52.8% -100.0% 0.0% 0.0%   Employees   88 78 73 58 69 0 0 0   Employee growth %   -15.4% -11.4% -6.5% -20.7% 19.3% -100.0% 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)   49,614 50,482 38,092 41,837 38,372 0 0 0   Balance sheet change%   0.2% 1.8% -24.5% 9.8% -8.3% -100.0% 0.0% 0.0%   Added value   -2,371.9 4,157.1 1,702.2 1,789.2 9,552.1 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,278 -6,737 -4,713 -5,718 -5,432 -9,216 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 1.0 0.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   -16.2% -1.5% -4.4% -3.7% 16.4% 0.0% 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 %   -9.5% -1.0% -2.9% -2.2% 17.1% 0.0% 0.0% 0.0%   ROI %   -15.5% -1.8% -5.3% -3.9% 35.8% 0.0% 0.0% 0.0%   ROE %   -13.8% -6.9% -13.6% -16.1% 19.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Equity ratio %   5.5% 20.1% 23.3% 18.0% 23.8% 0.0% 0.0% 0.0%   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, %   -1,508.9% 311.7% 666.9% 147.3% 31.3% 0.0% 0.0% 0.0%   Gearing %   -259.8% 127.5% 128.0% 40.2% 41.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 4.1% 4.4% 11.5% 20.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Quick Ratio   0.5 0.7 0.7 1.0 0.7 0.0 0.0 0.0   Current Ratio   0.7 0.9 0.8 1.2 1.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 400.0 778.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   -12,116.1 -5,232.5 -4,287.8 5,079.1 2,528.2 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -27 53 23 31 138 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -27 53 23 31 139 0 0 0   EBIT / employee   -68 -11 -20 -17 98 0 0 0   Net earnings / employee   -78 -26 -18 -23 23 0 0 0