Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gekkobrain 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3%   Bankruptcy risk   8.6% 20.8% 1.2% 4.6% 30.9% 24.2% 7.7% 7.1%   Credit score (0-100)   31 6 84 46 1 2 31 34   Credit rating   BB B A BBB C B BB BBB   Credit limit (kDKK)   0.0 -0.0 88.5 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   125 1,532 3,626 2,603 3,095 53,325 0.0 0.0   EBITDA   -1,384 -1,361 1,943 -875 778 53,116 0.0 0.0   EBIT   -1,384 -1,361 968 -2,397 -6,010 53,116 0.0 0.0   Pre-tax profit (PTP)   -1,383.4 -1,363.6 916.5 -2,440.9 -6,403.2 54,368.0 0.0 0.0   Net earnings   -1,081.4 -1,073.5 924.5 -1,726.1 -5,877.2 43,343.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,383 -1,364 916 -2,441 -6,403 54,368 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 23.3 41.2 0.0 0.0 0.0 0.0   Shareholders equity total   951 -122 1,843 2,624 -3,254 40,090 37,486 37,486   Interest-bearing liabilities   0.0 595 1,556 1,487 2,421 1,627 0.0 0.0   Balance sheet total (assets)   1,825 1,465 6,394 6,678 665 55,263 37,486 37,486   Net Debt   -919 536 1,555 1,368 1,979 1,627 -37,486 -37,486     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   125 1,532 3,626 2,603 3,095 53,325 0.0 0.0   Gross profit growth   0.0% 1,121.9% 136.7% -28.2% 18.9% 1,622.9% -100.0% 0.0%   Employees   3 0 4 6 6 0 0 0   Employee growth %   0.0% -100.0% 0.0% 50.0% 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)   1,825 1,465 6,394 6,678 665 55,263 37,486 37,486   Balance sheet change%   554.8% -19.7% 336.4% 4.5% -90.0% 8,206.8% -32.2% 0.0%   Added value   -1,384.1 -1,361.0 1,942.6 -875.3 -4,488.7 53,115.9 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 2,153 -324 -11,112 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -1,104.0% -88.8% 26.7% -92.1% -194.2% 99.6% 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 %   -131.5% -79.5% 23.7% -36.4% -113.2% 183.8% 0.0% 0.0%   ROI %   -246.5% -175.5% 40.5% -52.0% -160.2% 246.4% 0.0% 0.0%   ROE %   -219.8% -88.9% 55.9% -77.3% -357.4% 212.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   59.3% -7.7% 28.8% 39.3% -83.0% 72.5% 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, %   66.4% -39.4% 80.0% -156.3% 254.5% 3.1% 0.0% 0.0%   Gearing %   0.0% -487.0% 84.4% 56.7% -74.4% 4.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 2.3% 2.9% 4.1% 20.8% 0.4% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   2.7 0.9 0.9 1.2 0.2 3.6 0.0 0.0   Current Ratio   2.0 0.9 0.9 1.2 0.2 3.6 0.0 0.0   Cash and cash equivalent   919.0 58.8 1.2 119.1 441.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   909.1 -164.5 -553.9 452.3 -3,307.2 40,089.7 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -461 0 486 -146 -748 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -461 0 486 -146 130 0 0 0   EBIT / employee   -461 0 242 -399 -1,002 0 0 0   Net earnings / employee   -360 0 231 -288 -980 0 0 0