Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GN 2 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 2018/6 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.9% 3.5% 9.5% 26.2% 17.9% 18.5% 20.3% 20.3%   Credit score (0-100)   52 55 26 2 8 7 5 5   Credit rating   BBB BBB BB B B B 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 2018/6 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   191 208 308 -569 -5.0 -3.0 0.0 0.0   EBITDA   191 208 308 -569 -5.0 -3.0 0.0 0.0   EBIT   165 182 250 -569 -5.0 -3.0 0.0 0.0   Pre-tax profit (PTP)   59.8 76.0 -971.7 -649.1 -5.0 -3.0 0.0 0.0   Net earnings   65.4 59.3 -996.3 -594.5 -5.0 -3.0 0.0 0.0   Pre-tax profit without non-rec. items   59.8 76.0 -972 -649 -5.0 -3.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   5,023 4,997 5,649 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   375 434 -562 -1,157 -1,162 -1,165 -1,215 -1,215   Interest-bearing liabilities   5,212 4,877 5,409 561 561 563 1,215 1,215   Balance sheet total (assets)   5,961 5,998 5,649 0.0 0.0 0.0 0.0 0.0   Net Debt   5,212 4,877 5,409 561 561 563 1,215 1,215     See the entire balance sheet 1000.0 Volume  2018 2018/6 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   191 208 308 -569 -5.0 -3.0 0.0 0.0   Gross profit growth   165.5% 8.9% 48.3% 0.0% 99.1% 40.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   5,961 5,998 5,649 0 0 0 0 0   Balance sheet change%   1.8% 0.6% -5.8% -100.0% 0.0% 0.0% 0.0% 0.0%   Added value   190.5 207.5 307.6 -569.4 -5.0 -3.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   271 -66 594 -5,401 -263 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 4.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/6 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 (%)   86.5% 87.6% 81.2% 100.0% 100.0% 100.0% 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 %   3.5% 3.8% 4.1% -15.5% -0.2% -0.1% 0.0% 0.0%   ROI %   3.7% 4.1% 4.5% -18.4% -0.4% -0.3% 0.0% 0.0%   ROE %   18.7% 14.6% -33.7% -21.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   6.3% 7.4% -9.3% -100.0% -100.0% -100.0% -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, %   2,735.6% 2,350.5% 1,758.2% -98.6% -11,226.6% -18,770.4% 0.0% 0.0%   Gearing %   1,389.4% 1,122.8% -962.5% -48.5% -48.3% -48.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 3.0% 23.8% 2.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/6 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 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.3 0.3 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/6 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   -2,273.5 -2,356.8 -4,181.0 -1,156.5 -1,161.5 -1,164.5 -607.3 -607.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/6 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   0 208 308 -569 -5 -3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 208 308 -569 -5 -3 0 0   EBIT / employee   0 182 250 -569 -5 -3 0 0   Net earnings / employee   0 59 -996 -595 -5 -3 0 0