Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GASEMOSEGAARD 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   5.3% 12.4% 14.9% 18.5% 9.8% 10.9% 16.5% 16.3%   Credit score (0-100)   44 20 14 7 24 21 11 11   Credit rating   BBB BB BB B BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   324 -30.8 -9.5 3.0 125 106 0.0 0.0   EBITDA   324 -30.8 -9.5 3.0 125 106 0.0 0.0   EBIT   263 -92.6 -71.2 -58.8 44.0 -16.0 0.0 0.0   Pre-tax profit (PTP)   261.1 -93.4 -71.4 -59.3 41.9 -51.9 0.0 0.0   Net earnings   221.5 -93.4 -71.4 -59.3 41.9 -51.9 0.0 0.0   Pre-tax profit without non-rec. items   261 -93.4 -71.4 -59.3 41.9 -51.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   494 432 370 309 326 405 0.0 0.0   Shareholders equity total   133 39.9 -31.5 -109 -67.1 -119 -169 -169   Interest-bearing liabilities   422 446 487 487 499 542 169 169   Balance sheet total (assets)   672 593 519 398 438 569 0.0 0.0   Net Debt   394 436 479 438 427 382 169 169     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   324 -30.8 -9.5 3.0 125 106 0.0 0.0   Gross profit growth   0.0% 0.0% 69.2% 0.0% 4,136.7% -15.9% -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)   672 593 519 398 438 569 0 0   Balance sheet change%   -4.5% -11.8% -12.4% -23.2% 9.9% 30.0% -100.0% 0.0%   Added value   324.3 -30.8 -9.5 3.0 105.7 105.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -123 -123 -123 -123 -64 -42 -405 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 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   81.0% 300.2% 750.3% -1,984.2% 35.0% -15.2% 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 %   35.9% -14.6% -12.5% -11.1% 8.7% -2.7% 0.0% 0.0%   ROI %   38.8% -17.8% -14.6% -12.1% 8.9% -3.1% 0.0% 0.0%   ROE %   52.9% -107.9% -25.5% -12.9% 10.0% -10.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   19.8% 6.7% -5.7% -21.5% -13.3% -17.3% -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, %   121.3% -1,412.3% -5,042.8% 14,777.3% 340.5% 361.5% 0.0% 0.0%   Gearing %   316.7% 1,119.1% -1,545.1% -447.2% -743.4% -455.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.2% 0.0% 0.1% 0.4% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.3 0.2 0.1 0.2 0.0 0.0   Current Ratio   0.3 0.3 0.3 0.2 0.1 0.2 0.0 0.0   Cash and cash equivalent   28.6 10.7 8.4 49.4 71.3 160.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -360.6 -392.3 -401.9 -417.6 -433.5 -524.4 -84.5 -84.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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