Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GreenWork 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% 3.9% 3.9%   Bankruptcy risk   8.8% 11.6% 9.8% 8.6% 10.6% 7.8% 9.9% 9.4%   Credit score (0-100)   29 22 25 27 22 30 25 26   Credit rating   BB BB BB BB BB BB BB BB   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 2018/12 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   4.5 5.5 5.2 5,337 7,339 6,767 0.0 0.0   EBITDA   0.6 0.7 0.9 975 1,161 341 0.0 0.0   EBIT   0.4 0.4 0.5 597 922 191 0.0 0.0   Pre-tax profit (PTP)   0.2 0.0 0.1 370.3 222.8 -91.3 0.0 0.0   Net earnings   0.2 0.0 0.1 279.4 64.5 -203.3 0.0 0.0   Pre-tax profit without non-rec. items   0.2 0.0 0.1 370 223 -91.3 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   0.7 1.1 1.8 1,544 1,284 2,871 0.0 0.0   Shareholders equity total   0.3 0.3 0.5 732 796 1,937 599 599   Interest-bearing liabilities   1.8 2.1 2.0 2,451 4,728 5,979 0.0 0.0   Balance sheet total (assets)   4.3 6.1 6.6 8,217 11,033 15,953 599 599   Net Debt   1.7 1.9 1.9 2,441 4,530 5,903 -581 -581     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   4.5 5.5 5.2 5,337 7,339 6,767 0.0 0.0   Gross profit growth   47.4% 22.9% -6.0% 102,306.0% 37.5% -7.8% -100.0% 0.0%   Employees   0 12 11 11 10 11 0 0   Employee growth %   0.0% 0.0% -8.3% 0.0% -9.1% 10.0% -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)   4 6 7 8,217 11,033 15,953 599 599   Balance sheet change%   89.1% 42.1% 7.6% 125,185.6% 34.3% 44.6% -96.2% 0.0%   Added value   0.6 0.7 0.9 974.8 1,299.5 341.3 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 0 1,211 -513 135 -295 -1,288   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 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 (%)   9.9% 7.6% 10.3% 11.2% 12.6% 2.8% 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 %   13.7% 8.1% 8.5% 14.5% 9.7% 5.9% 0.0% 0.0%   ROI %   37.5% 18.1% 21.6% 35.6% 20.3% 11.0% 0.0% 0.0%   ROE %   80.8% 11.1% 30.0% 76.3% 8.4% -14.9% 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 %   7.0% 5.5% 6.9% 8.9% 7.2% 12.1% 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, %   269.3% 277.6% 223.6% 250.4% 390.2% 1,729.5% 0.0% 0.0%   Gearing %   609.0% 615.3% 436.3% 334.9% 593.7% 308.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.3% 19.5% 19.4% 18.6% 19.8% 16.5% 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   0.8 0.9 0.8 0.9 1.0 1.0 0.0 0.0   Current Ratio   0.9 0.9 0.9 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.1 0.2 0.1 9.9 198.2 75.7 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   -0.4 -0.5 -0.5 -200.9 -138.5 -198.1 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  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   0 0 0 89 130 31 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 89 116 31 0 0   EBIT / employee   0 0 0 54 92 17 0 0   Net earnings / employee   0 0 0 25 6 -18 0 0