Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GrønART A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   3.9% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9% 3.9%   Bankruptcy risk   1.9% 8.0% 4.1% 2.8% 1.4% 1.2% 4.8% 4.4%   Credit score (0-100)   71 30 47 59 77 82 45 47   Credit rating   A BB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.9 0.0 0.0 0.0 95.2 259.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -15.2 7,354 8,926 14,104 19,922 18,497 0.0 0.0   EBITDA   -15.2 823 870 3,323 4,748 3,046 0.0 0.0   EBIT   -304 117 93.2 2,253 3,144 1,351 0.0 0.0   Pre-tax profit (PTP)   1,196.3 52.4 112.9 2,208.8 3,116.0 1,277.9 0.0 0.0   Net earnings   1,281.5 35.7 57.6 1,707.8 2,427.3 994.2 0.0 0.0   Pre-tax profit without non-rec. items   1,196 52.4 113 2,209 3,116 1,278 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 1,571 1,481 4,200 6,439 6,572 0.0 0.0   Shareholders equity total   4,294 1,130 2,187 4,095 6,523 7,517 6,961 6,961   Interest-bearing liabilities   4,474 1,697 690 4,419 1,125 4,465 0.0 0.0   Balance sheet total (assets)   9,272 8,672 7,648 15,083 13,825 15,819 6,961 6,961   Net Debt   4,464 1,187 690 4,419 1,125 4,465 -5,961 -5,961     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -15.2 7,354 8,926 14,104 19,922 18,497 0.0 0.0   Gross profit growth   -13.5% 0.0% 21.4% 58.0% 41.3% -7.2% -100.0% 0.0%   Employees   0 17 18 26 34 31 0 0   Employee growth %   0.0% 0.0% 5.9% 44.4% 30.8% -8.8% -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)   9,272 8,672 7,648 15,083 13,825 15,819 6,961 6,961   Balance sheet change%   18.5% -6.5% -11.8% 97.2% -8.3% 14.4% -56.0% 0.0%   Added value   -15.2 822.6 870.1 3,323.4 4,214.0 3,045.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -289 2,665 -1,067 1,449 436 -1,762 -6,572 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   1,994.1% 1.6% 1.0% 16.0% 15.8% 7.3% 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 %   15.8% 1.4% 1.8% 19.8% 21.8% 9.1% 0.0% 0.0%   ROI %   16.8% 1.9% 4.3% 37.4% 36.4% 12.9% 0.0% 0.0%   ROE %   33.3% 1.3% 3.5% 54.4% 45.7% 14.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   46.3% 13.8% 30.7% 27.5% 47.2% 47.5% 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, %   -29,289.8% 144.3% 79.3% 133.0% 23.7% 146.6% 0.0% 0.0%   Gearing %   104.2% 150.2% 31.5% 107.9% 17.3% 59.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.2% 3.0% 1.8% 1.2% 2.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 0.9 1.0 0.9 0.9 1.1 0.0 0.0   Current Ratio   1.0 0.8 0.9 0.9 0.9 1.1 0.0 0.0   Cash and cash equivalent   10.1 510.3 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   36.6 -1,277.7 -688.3 -1,049.5 -409.8 612.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 48 48 128 124 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 48 48 128 140 98 0 0   EBIT / employee   0 7 5 87 92 44 0 0   Net earnings / employee   0 2 3 66 71 32 0 0