Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOSTOTECH ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 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% 1.9% 1.9%   Bankruptcy risk   0.9% 0.8% 1.4% 0.0% 1.0% 1.9% 8.3% 8.1%   Credit score (0-100)   90 93 78 0 86 68 30 30   Credit rating   A AA A N/A A A BB BB   Credit limit (kDKK)   368.9 440.5 30.2 0.0 336.9 1.0 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 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   1,889 2,019 0 0 0 0 0 0   Gross profit   1,202 1,477 162 0.0 933 36.7 0.0 0.0   EBITDA   635 940 142 0.0 847 38.9 0.0 0.0   EBIT   635 940 142 0.0 613 -117 0.0 0.0   Pre-tax profit (PTP)   482.5 1,112.1 -43.0 0.0 1,220.9 170.7 0.0 0.0   Net earnings   376.4 847.7 -43.0 0.0 960.8 -22.5 0.0 0.0   Pre-tax profit without non-rec. items   483 1,112 -43.0 0.0 1,221 171 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   9,521 9,521 9,521 0.0 8,850 8,694 0.0 0.0   Shareholders equity total   4,381 4,465 4,467 0.0 5,428 5,406 5,281 5,281   Interest-bearing liabilities   6,227 6,217 9,697 0.0 9,468 9,343 0.0 0.0   Balance sheet total (assets)   11,290 16,805 18,727 0.0 19,609 20,029 5,281 5,281   Net Debt   5,311 6,109 8,740 0.0 7,042 6,665 -5,281 -5,281     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   1,889 2,019 0 0 0 0 0 0   Net sales growth   -8.7% 6.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,202 1,477 162 0.0 933 36.7 0.0 0.0   Gross profit growth   2.9% 22.9% -89.0% -100.0% 0.0% -96.1% -100.0% 0.0%   Employees   0 0 1 0 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -100.0% 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)   11,290 16,805 18,727 0 19,609 20,029 5,281 5,281   Balance sheet change%   2.4% 48.9% 11.4% -100.0% 0.0% 2.1% -73.6% 0.0%   Added value   634.9 939.9 142.0 0.0 612.8 38.9 0.0 0.0   Added value %   33.6% 46.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 -9,521 8,616 -312 -8,694 0   Net sales trend   -1.0 1.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   33.6% 46.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   33.6% 46.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   52.8% 63.6% 87.7% 0.0% 65.7% -319.3% 0.0% 0.0%   Net Earnings %   19.9% 42.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   19.9% 42.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   25.5% 55.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.9% 8.8% 0.8% 0.0% 7.5% 3.2% 0.0% 0.0%   ROI %   5.9% 11.5% 1.1% 0.0% 9.9% 4.3% 0.0% 0.0%   ROE %   9.1% 19.2% -1.0% 0.0% 17.7% -0.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   38.8% 26.6% 23.9% 0.0% 27.7% 27.0% 100.0% 100.0%   Relative indebtedness %   365.8% 611.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   317.3% 605.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   836.5% 650.0% 6,154.9% 0.0% 831.6% 17,135.3% 0.0% 0.0%   Gearing %   142.1% 139.2% 217.1% 0.0% 174.4% 172.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.0% 2.3% 0.0% 5.3% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 0.0 0.2 0.0 0.5 0.6 0.0 0.0   Current Ratio   1.9 0.0 0.2 0.0 0.5 0.6 0.0 0.0   Cash and cash equivalent   915.7 107.5 957.0 0.0 2,425.7 2,677.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   39.3 13.8 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 %   59.2% 9.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   543.1 -5,487.4 -4,645.0 0.0 -4,118.2 -4,926.5 0.0 0.0   Net working capital %   28.8% -271.7% 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 N/A 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 0 142 0 613 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 142 0 847 0 0 0   EBIT / employee   0 0 142 0 613 0 0 0   Net earnings / employee   0 0 -43 0 961 0 0 0