Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S Green Garden - Brøndby 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   5.5% 2.6% 3.9% 2.8% 2.9% 15.2% 17.0% 17.0%   Credit score (0-100)   43 62 50 57 57 12 10 10   Credit rating   BBB BBB BBB BBB BBB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -29.1 48.2 -81.4 -30.6 -34.6 2,775 0.0 0.0   EBITDA   -29.1 48.2 -81.4 -30.6 -34.6 -498 0.0 0.0   EBIT   -29.1 48.2 -81.4 -30.6 -34.6 -31,277 0.0 0.0   Pre-tax profit (PTP)   -29.1 29.2 -277.2 -147.5 660.0 -30,783.3 0.0 0.0   Net earnings   -29.1 29.2 -277.2 -147.5 660.0 -30,783.3 0.0 0.0   Pre-tax profit without non-rec. items   -29.1 29.2 -277 -148 660 -30,783 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   971 1,000 723 575 1,235 -29,548 -31,548 -31,548   Interest-bearing liabilities   0.0 5,255 54,133 62,443 95,779 90,494 31,548 31,548   Balance sheet total (assets)   5,362 6,671 54,899 63,061 98,663 72,282 0.0 0.0   Net Debt   -69.4 4,821 53,891 62,270 95,641 90,484 31,548 31,548     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -29.1 48.2 -81.4 -30.6 -34.6 2,775 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 62.4% -12.9% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   5,362 6,671 54,899 63,061 98,663 72,282 0 0   Balance sheet change%   0.0% 24.4% 722.9% 14.9% 56.5% -26.7% -100.0% 0.0%   Added value   -29.1 48.2 -81.4 -30.6 -34.6 -498.4 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 -30,779 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 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% -1,127.0% 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 %   -0.5% 0.8% -0.2% -0.0% 1.1% -27.5% 0.0% 0.0%   ROI %   -3.0% 1.3% -0.2% -0.0% 1.2% -31.5% 0.0% 0.0%   ROE %   -3.0% 3.0% -32.2% -22.7% 72.9% -83.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   18.1% 15.0% 1.3% 0.9% 1.3% -29.0% -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, %   238.4% 9,997.8% -66,172.3% -203,315.9% -276,673.9% -18,156.7% 0.0% 0.0%   Gearing %   0.0% 525.4% 7,487.8% 10,851.7% 7,752.9% -306.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.7% 0.7% 0.2% 0.3% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.5 0.4 0.4 0.0 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.0 0.7 0.0 0.0   Cash and cash equivalent   69.4 433.8 242.3 173.3 138.4 10.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -29.1 0.1 -277.1 -424.6 235.4 -29,547.9 -15,774.0 -15,774.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0