SAFE GREEN LOGISTICS A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  5.7% 5.7% 5.7% 5.7% 5.7%  
Bankruptcy risk  3.0% 2.6% 3.5% 3.3% 3.6%  
Credit score (0-100)  58 61 51 55 51  
Credit rating  BBB BBB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -364 -336 -373 -461 -581  
EBITDA  -368 -346 -381 -470 -585  
EBIT  -380 -347 -381 -470 -585  
Pre-tax profit (PTP)  -399.8 -361.7 -475.1 -602.2 -715.2  
Net earnings  -298.3 132.5 555.0 -89.6 -530.0  
Pre-tax profit without non-rec. items  -400 -362 -475 -602 -715  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.7 0.0 0.0 0.0 0.0  
Shareholders equity total  2,375 2,508 3,063 2,973 2,443  
Interest-bearing liabilities  4,951 8,201 20,776 20,140 20,987  
Balance sheet total (assets)  21,672 29,817 50,517 49,763 50,571  

Net Debt  4,925 7,255 20,776 20,140 20,918  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -364 -336 -373 -461 -581  
Gross profit growth  27.6% 7.8% -11.1% -23.6% -26.0%  
Employees  3 6 4 1 1  
Employee growth %  50.0% 100.0% -33.3% -75.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  21,672 29,817 50,517 49,763 50,571  
Balance sheet change%  25.1% 37.6% 69.4% -1.5% 1.6%  
Added value  -368.3 -346.5 -381.2 -469.6 -584.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  4,667 6,378 14,314 5,972 2,102  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -3.0 -4.0 -5.0 -5.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  104.3% 103.5% 102.2% 101.9% 100.7%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -1.9% -1.3% -0.9% -0.9% -1.2%  
ROI %  -3.8% -3.0% -1.8% -1.7% -2.0%  
ROE %  -11.8% 5.4% 19.9% -3.0% -19.6%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  11.0% 8.4% 6.1% 6.0% 4.8%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -1,337.3% -2,093.9% -5,450.4% -4,288.5% -3,578.7%  
Gearing %  208.4% 327.0% 678.3% 677.4% 859.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.4% 0.2% 0.6% 0.6% 0.6%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.1 0.1 0.2 0.1 0.0  
Current Ratio  0.1 0.1 0.2 0.1 0.0  
Cash and cash equivalent  26.3 946.4 0.0 0.0 68.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -15,979.7 -21,677.2 -34,061.0 -38,700.8 -40,464.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  -123 -58 -95 -470 -585  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  -123 -58 -95 -470 -585  
EBIT / employee  -127 -58 -95 -470 -585  
Net earnings / employee  -99 22 139 -90 -530