Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BetterGreen 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 2019/6 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   3.8% 3.2% 1.7% 1.3% 1.5% 2.0% 11.2% 11.0%   Credit score (0-100)   53 57 73 79 75 67 22 22   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.5 24.9 15.3 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 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   723 680 1,442 2,106 4,136 3,579 0.0 0.0   EBITDA   102 124 474 414 1,645 387 0.0 0.0   EBIT   102 124 474 414 1,645 387 0.0 0.0   Pre-tax profit (PTP)   101.8 123.9 470.4 404.0 1,631.8 382.4 0.0 0.0   Net earnings   78.6 95.6 365.6 313.4 1,269.9 295.5 0.0 0.0   Pre-tax profit without non-rec. items   102 124 470 404 1,632 382 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   261 357 672 756 1,876 971 721 721   Interest-bearing liabilities   1.5 1.9 0.0 0.7 0.7 17.8 0.0 0.0   Balance sheet total (assets)   477 635 1,123 1,499 3,264 1,902 721 721   Net Debt   -289 -546 -898 -777 -2,366 -513 -721 -721     See the entire balance sheet 1000.0 Volume  2018 2019/6 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   723 680 1,442 2,106 4,136 3,579 0.0 0.0   Gross profit growth   -15.8% -5.8% 111.9% 46.1% 96.4% -13.5% -100.0% 0.0%   Employees   2 1 3 3 5 6 0 0   Employee growth %   0.0% -50.0% 200.0% 0.0% 66.7% 20.0% -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)   477 635 1,123 1,499 3,264 1,902 721 721   Balance sheet change%   -4.6% 33.0% 76.9% 33.4% 117.8% -41.7% -62.1% 0.0%   Added value   102.1 123.9 473.9 413.5 1,645.3 386.7 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 0 0 0 0 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 2019/6 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 (%)   14.1% 18.2% 32.9% 19.6% 39.8% 10.8% 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 %   20.9% 22.3% 53.9% 31.5% 69.1% 15.0% 0.0% 0.0%   ROI %   45.7% 40.0% 92.0% 57.9% 125.0% 27.1% 0.0% 0.0%   ROE %   35.5% 31.0% 71.1% 43.9% 96.5% 20.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   54.7% 56.2% 59.8% 50.4% 57.5% 51.1% 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, %   -283.3% -440.3% -189.5% -188.0% -143.8% -132.6% 0.0% 0.0%   Gearing %   0.6% 0.5% 0.0% 0.1% 0.0% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.1% 19.7% 388.6% 2,887.7% 2,045.1% 65.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.2 2.3 3.1 2.3 3.1 2.2 0.0 0.0   Current Ratio   2.2 2.3 3.1 2.3 3.1 2.2 0.0 0.0   Cash and cash equivalent   290.6 547.4 898.4 778.1 2,366.6 530.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 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   261.0 356.6 757.0 832.2 2,215.4 1,030.9 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 2019/6 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   51 124 158 138 329 64 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   51 124 158 138 329 64 0 0   EBIT / employee   51 124 158 138 329 64 0 0   Net earnings / employee   39 96 122 104 254 49 0 0