Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gasa E&F 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 2019/9 2020 2021/6 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% 0.4% 0.4%   Bankruptcy risk   2.0% 1.2% 0.5% 0.4% 2.3% 0.6% 7.8% 7.8%   Credit score (0-100)   70 83 99 99 64 96 31 31   Credit rating   A A AA AAA BBB AA BB BB   Credit limit (kDKK)   0.0 484.7 8,921.8 8,632.2 0.7 5,266.5 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 2019/9 2020 2021/6 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   25.3 12,644 4,449 4,382 3,734 4,367 0.0 0.0   EBITDA   25.3 12,644 4,449 4,382 3,734 4,367 0.0 0.0   EBIT   25.3 27,170 31,205 11,382 -26,683 1,138 0.0 0.0   Pre-tax profit (PTP)   25.3 11,910.3 30,622.4 10,551.1 -28,328.9 478.9 0.0 0.0   Net earnings   19.7 9,289.3 23,884.8 8,229.9 -22,375.7 373.5 0.0 0.0   Pre-tax profit without non-rec. items   25.3 26,436 30,622 10,551 -28,329 479 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/6 2019 2019/9 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   47,767 147,792 283,100 290,100 259,683 256,454 0.0 0.0   Shareholders equity total   19.7 9,309 75,528 80,558 51,632 52,056 52,016 52,016   Interest-bearing liabilities   47,549 112,340 243,820 192,459 194,534 193,664 0.0 0.0   Balance sheet total (assets)   47,767 156,560 286,074 293,514 260,578 259,075 52,016 52,016   Net Debt   47,549 112,340 241,173 191,336 193,908 191,209 -52,016 -52,016     See the entire balance sheet 1000.0 Volume  2018 2018/6 2019 2019/9 2020 2021/6 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   25.3 12,644 4,449 4,382 3,734 4,367 0.0 0.0   Gross profit growth   0.0% 49,845.7% -64.8% -1.5% -14.8% 16.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   47,767 156,560 286,074 293,514 260,578 259,075 52,016 52,016   Balance sheet change%   0.0% 227.8% 82.7% 2.6% -11.2% -0.6% -79.9% 0.0%   Added value   25.3 27,170.4 31,205.0 11,381.8 -26,682.8 1,138.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   47,767 100,025 135,308 7,000 -30,417 -3,228 -256,454 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/6 2019 2019/9 2020 2021/6 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 (%)   100.0% 214.9% 701.3% 259.8% -714.5% 26.1% 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 %   0.1% 26.7% 14.1% 3.9% -9.6% 1.6% 0.0% 0.0%   ROI %   0.1% 31.7% 15.3% 4.0% -9.7% 1.6% 0.0% 0.0%   ROE %   100.0% 199.2% 56.3% 10.5% -33.9% 0.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/6 2019 2019/9 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 5.9% 26.6% 27.4% 19.8% 20.1% 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, %   187,822.5% 888.5% 5,420.4% 4,366.6% 5,192.4% 4,379.0% 0.0% 0.0%   Gearing %   240,791.8% 1,206.8% 322.8% 238.9% 376.8% 372.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.0% 0.3% 0.4% 0.9% 1.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/6 2019 2019/9 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.7 0.6 0.0 0.1 0.0 0.0   Current Ratio   0.0 0.1 0.5 0.6 0.0 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,647.2 1,122.7 625.8 2,455.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/6 2019 2019/9 2020 2021/6 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   -47,741.2 -135,831.5 -3,264.5 -2,421.5 -45,506.7 -39,662.4 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 2018/6 2019 2019/9 2020 2021/6 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 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0