Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

G. POWER-LIFT 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% 1.5% 1.5%   Bankruptcy risk   2.7% 3.0% 1.2% 1.1% 0.9% 1.8% 12.0% 12.0%   Credit score (0-100)   61 58 82 83 88 70 20 20   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 274.6 432.1 650.0 5.3 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   6,285 3,411 7,329 8,953 7,979 14,124 0.0 0.0   EBITDA   78.6 97.8 5,010 6,189 5,103 10,107 0.0 0.0   EBIT   13.5 37.8 4,954 6,132 5,046 10,048 0.0 0.0   Pre-tax profit (PTP)   12.4 27.7 4,908.7 6,483.5 4,601.8 10,085.8 0.0 0.0   Net earnings   9.1 19.4 3,827.0 5,068.6 3,586.3 7,905.4 0.0 0.0   Pre-tax profit without non-rec. items   12.4 27.7 4,909 6,483 4,602 10,086 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   790 730 674 617 560 568 0.0 0.0   Shareholders equity total   1,499 1,519 5,346 6,614 5,201 5,106 1,506 1,506   Interest-bearing liabilities   859 34.9 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,754 7,558 11,122 10,184 7,952 9,524 1,506 1,506   Net Debt   465 -4,757 -7,357 -6,572 -4,141 -2,248 -1,506 -1,506     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   6,285 3,411 7,329 8,953 7,979 14,124 0.0 0.0   Gross profit growth   -6.4% -45.7% 114.9% 22.2% -10.9% 77.0% -100.0% 0.0%   Employees   7 7 7 7 8 10 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 14.3% 25.0% -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)   3,754 7,558 11,122 10,184 7,952 9,524 1,506 1,506   Balance sheet change%   15.6% 101.3% 47.2% -8.4% -21.9% 19.8% -84.2% 0.0%   Added value   78.6 97.8 5,010.5 6,188.5 5,102.8 10,106.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -130 -120 -113 -113 -113 -51 -568 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 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 (%)   0.2% 1.1% 67.6% 68.5% 63.2% 71.1% 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 %   0.5% 0.7% 53.0% 61.1% 58.0% 115.7% 0.0% 0.0%   ROI %   0.8% 1.2% 82.7% 89.6% 88.5% 195.7% 0.0% 0.0%   ROE %   0.6% 1.3% 111.5% 84.8% 60.7% 153.4% 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 %   39.9% 22.9% 49.4% 69.0% 72.7% 57.0% 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, %   590.8% -4,866.2% -146.8% -106.2% -81.1% -22.2% 0.0% 0.0%   Gearing %   57.3% 2.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 2.8% 258.4% 0.0% 0.0% 0.0% 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   1.1 2.5 3.4 3.1 3.6 2.2 0.0 0.0   Current Ratio   1.3 2.0 3.2 2.7 2.7 2.0 0.0 0.0   Cash and cash equivalent   394.0 4,791.8 7,357.0 6,572.2 4,140.6 2,247.8 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   360.1 2,937.6 6,817.7 311.8 2,594.2 4,538.3 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   11 14 716 884 638 1,011 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11 14 716 884 638 1,011 0 0   EBIT / employee   2 5 708 876 631 1,005 0 0   Net earnings / employee   1 3 547 724 448 791 0 0