CHINA GATEWAY ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.6% 1.6% 1.6% 1.6% 1.6%  
Bankruptcy risk  16.0% 24.6% 4.6% 2.7% 4.8%  
Credit score (0-100)  12 3 45 60 44  
Credit rating  BB B BBB BBB BBB  
Credit limit (kDKK)  0.0 -0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  1,935 789 1,119 1,077 562  
EBITDA  -344 -462 883 712 -171  
EBIT  -344 -462 883 694 -215  
Pre-tax profit (PTP)  -364.0 -493.0 771.0 674.0 -231.0  
Net earnings  -284.0 -385.0 599.0 525.0 -182.8  
Pre-tax profit without non-rec. items  -364 -493 771 674 -231  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 192 188  
Shareholders equity total  -80.0 -466 133 658 476  
Interest-bearing liabilities  84.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,846 590 4,595 1,398 1,392  

Net Debt  -249 -219 -735 -171 -39.7  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,935 789 1,119 1,077 562  
Gross profit growth  21.4% -59.2% 41.8% -3.8% -47.8%  
Employees  0 0 0 0 2  
Employee growth %  -100.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,846 590 4,595 1,398 1,392  
Balance sheet change%  3.0% -68.0% 678.8% -69.6% -0.5%  
Added value  -344.0 -462.0 883.0 694.0 -171.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 174 -47  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 1.0 2.0 -1.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  -17.8% -58.6% 78.9% 64.4% -38.2%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -18.2% -31.0% 31.3% 23.4% -14.6%  
ROI %  -186.7% -270.2% 352.9% 120.3% -27.1%  
ROE %  -27.7% -31.6% 165.7% 132.7% -32.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -4.2% -44.1% 17.1% 47.1% 42.0%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  72.4% 47.4% -83.2% -24.0% 23.2%  
Gearing %  -105.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  61.9% 73.8% 0.0% 0.0% 0.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.0 0.6 9.8 2.1 2.4  
Current Ratio  1.0 0.6 1.1 2.1 1.6  
Cash and cash equivalent  333.0 219.0 735.0 171.0 39.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -77.0 -369.0 266.0 607.0 420.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 -86  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 -86  
EBIT / employee  0 0 0 0 -107  
Net earnings / employee  0 0 0 0 -91