Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GreyBox 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% 2.4% 2.4%   Bankruptcy risk   4.5% 3.2% 3.2% 2.4% 3.0% 3.6% 12.0% 11.7%   Credit score (0-100)   48 57 56 62 57 51 20 20   Credit rating   BBB BBB BBB BBB BBB BBB 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   159 411 278 218 223 177 0.0 0.0   EBITDA   -4.6 255 190 198 209 176 0.0 0.0   EBIT   -57.1 62.9 48.2 56.6 67.8 23.1 0.0 0.0   Pre-tax profit (PTP)   -90.8 21.5 14.0 26.1 40.4 7.2 0.0 0.0   Net earnings   -71.8 16.8 10.9 20.4 31.5 5.6 0.0 0.0   Pre-tax profit without non-rec. items   -90.8 21.5 14.0 26.1 40.4 7.2 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   1,528 1,336 1,195 1,054 940 767 0.0 0.0   Shareholders equity total   478 495 506 526 558 563 513 513   Interest-bearing liabilities   2,261 1,551 1,449 1,378 1,305 537 0.0 0.0   Balance sheet total (assets)   3,225 2,146 2,049 2,008 2,176 1,145 513 513   Net Debt   1,462 1,481 1,372 1,180 1,074 414 -513 -513     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   159 411 278 218 223 177 0.0 0.0   Gross profit growth   0.0% 159.1% -32.3% -21.5% 2.0% -20.7% -100.0% 0.0%   Employees   2 4 2 2 2 0 0 0   Employee growth %   0.0% 100.0% -50.0% 0.0% 0.0% -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)   3,225 2,146 2,049 2,008 2,176 1,145 513 513   Balance sheet change%   0.0% -33.5% -4.5% -2.0% 8.4% -47.4% -55.2% 0.0%   Added value   -4.6 254.5 189.5 197.9 209.1 176.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,476 -383 -283 -283 -255 -327 -767 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -36.0% 15.3% 17.3% 25.9% 30.5% 13.1% 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 %   -1.8% 2.3% 2.3% 2.8% 3.3% 1.5% 0.0% 0.0%   ROI %   -2.1% 2.6% 2.5% 2.9% 3.7% 1.6% 0.0% 0.0%   ROE %   -15.0% 3.5% 2.2% 3.9% 5.8% 1.0% 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 %   14.8% 23.1% 24.7% 26.2% 25.6% 49.2% 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, %   -31,839.6% 581.9% 723.6% 596.0% 512.9% 234.8% 0.0% 0.0%   Gearing %   472.7% 313.4% 286.3% 261.8% 234.0% 95.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.2% 2.3% 2.2% 2.2% 1.8% 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 1.3 1.9 0.2 0.3 0.4 0.0 0.0   Current Ratio   0.6 1.3 1.9 0.2 0.3 0.4 0.0 0.0   Cash and cash equivalent   798.3 70.5 77.0 198.3 231.7 123.1 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   -629.1 31.2 80.5 -1,201.8 -1,047.8 -367.1 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   -2 64 95 99 105 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 64 95 99 105 0 0 0   EBIT / employee   -29 16 24 28 34 0 0 0   Net earnings / employee   -36 4 5 10 16 0 0 0