Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Greenpacking 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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   4.8% 4.7% 4.2% 4.0% 2.8% 8.4% 18.4% 18.1%   Credit score (0-100)   46 46 48 48 59 28 1 1   Credit rating   BBB BBB BBB BBB BBB BB B B   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 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   19,989 18,362 17,638 19,772 25,958 23,373 0.0 0.0   EBITDA   45.3 204 26.6 60.9 1,167 -1,180 0.0 0.0   EBIT   45.3 184 26.6 60.9 1,167 -1,180 0.0 0.0   Pre-tax profit (PTP)   32.4 177.3 126.3 213.3 1,243.1 -1,189.7 0.0 0.0   Net earnings   20.3 132.3 96.8 166.4 969.7 -928.4 0.0 0.0   Pre-tax profit without non-rec. items   32.4 177 126 213 1,243 -1,190 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   70.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   70.9 203 147 313 1,283 354 304 304   Interest-bearing liabilities   205 2.3 0.0 0.0 3.0 51.7 0.0 0.0   Balance sheet total (assets)   3,260 6,143 9,637 7,026 8,519 6,309 304 304   Net Debt   -604 -5,848 -19.1 -16.5 -2,650 -430 -304 -304     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   19,989 18,362 17,638 19,772 25,958 23,373 0.0 0.0   Gross profit growth   44.8% -8.1% -3.9% 12.1% 31.3% -10.0% -100.0% 0.0%   Employees   60 55 58 58 68 69 0 0   Employee growth %   13.2% -8.3% 5.5% 0.0% 17.2% 1.5% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,260 6,143 9,637 7,026 8,519 6,309 304 304   Balance sheet change%   46.1% 88.4% 56.9% -27.1% 21.2% -25.9% -95.2% 0.0%   Added value   45.3 203.7 26.6 60.9 1,167.0 -1,179.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   70 -90 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   0.2% 1.0% 0.2% 0.3% 4.5% -5.0% 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 %   1.6% 3.9% 1.9% 3.2% 16.4% -14.9% 0.0% 0.0%   ROI %   17.7% 18.6% 7.7% 11.8% 70.3% -130.8% 0.0% 0.0%   ROE %   15.0% 96.5% 55.3% 72.3% 121.5% -113.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   2.2% 4.2% 1.5% 4.5% 15.1% 5.6% 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, %   -1,334.9% -2,870.3% -71.8% -27.0% -227.0% 36.4% 0.0% 0.0%   Gearing %   289.4% 1.1% 0.0% 0.0% 0.2% 14.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 6.8% 1,905.7% 0.0% 1,899.9% 303.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.0 2.0 1.3 1.5 1.6 1.6 0.0 0.0   Current Ratio   1.0 1.4 1.3 1.5 1.6 1.6 0.0 0.0   Cash and cash equivalent   809.5 5,850.3 19.1 16.5 2,652.6 481.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   4.3 1,702.7 2,119.2 2,330.0 3,324.3 2,474.6 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 2019/6 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1 4 0 1 17 -17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 4 0 1 17 -17 0 0   EBIT / employee   1 3 0 1 17 -17 0 0   Net earnings / employee   0 2 2 3 14 -13 0 0