Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOLL IMPACT 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 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% 1.6% 1.6%   Bankruptcy risk   6.1% 7.0% 4.4% 2.2% 3.3% 3.0% 8.5% 8.5%   Credit score (0-100)   40 35 47 65 55 56 29 29   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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 0 250 3,037 3,037 3,037   Gross profit   2,384 4.6 127 886 184 2,981 0.0 0.0   EBITDA   1,148 4.6 127 886 184 2,981 0.0 0.0   EBIT   1,130 4.6 127 886 184 2,979 0.0 0.0   Pre-tax profit (PTP)   980.9 -56.5 92.8 1,099.0 83.4 3,117.2 0.0 0.0   Net earnings   723.9 -56.5 72.5 853.7 83.4 3,117.2 0.0 0.0   Pre-tax profit without non-rec. items   981 -56.5 92.8 1,099 83.4 3,117 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   0.0 0.0 0.0 0.0 0.0 301 0.0 0.0   Shareholders equity total   970 757 719 1,459 1,170 3,997 2,907 2,907   Interest-bearing liabilities   0.0 21.1 2.4 3.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,784 778 784 1,608 1,208 4,716 2,907 2,907   Net Debt   -1,784 -697 -626 -1,142 -1,125 -3,098 -2,907 -2,907     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 0 250 3,037 3,037 3,037   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 1,114.6% 0.0% 0.0%   Gross profit   2,384 4.6 127 886 184 2,981 0.0 0.0   Gross profit growth   -11.8% -99.8% 2,679.0% 598.9% -79.2% 1,516.1% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% 0.0% -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)   1,784 778 784 1,608 1,208 4,716 2,907 2,907   Balance sheet change%   -48.6% -56.4% 0.8% 105.1% -24.9% 290.4% -38.4% 0.0%   Added value   1,148.2 4.6 126.7 885.7 184.4 2,980.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 73.8% 98.2% 0.0% 0.0%   Investments   -19 0 0 0 0 299 -301 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 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% 73.8% 98.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 73.8% 98.1% 0.0% 0.0%   EBIT to gross profit (%)   47.4% 100.0% 100.0% 100.0% 100.0% 99.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 33.4% 102.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 33.4% 102.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 33.4% 102.7% 0.0% 0.0%   ROA %   43.0% 0.4% 16.2% 92.1% 16.9% 105.2% 0.0% 0.0%   ROI %   66.2% 0.6% 16.9% 100.9% 18.1% 120.7% 0.0% 0.0%   ROE %   42.4% -6.5% 9.8% 78.4% 6.3% 120.7% 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 %   54.3% 97.2% 91.6% 90.7% 96.8% 84.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 15.3% 23.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% -434.7% -78.3% -95.7% -95.7%   Net int. bear. debt to EBITDA, %   -155.4% -15,274.4% -494.1% -129.0% -610.0% -103.9% 0.0% 0.0%   Gearing %   0.0% 2.8% 0.3% 0.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 584.4% 288.1% 83.0% 8,931.0% 304.2% 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   2.2 36.3 12.0 10.6 30.9 5.3 0.0 0.0   Current Ratio   2.2 36.3 12.0 10.6 30.9 5.3 0.0 0.0   Cash and cash equivalent   1,784.4 717.6 628.6 1,145.9 1,125.0 3,097.9 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 83.5 163.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 473.2% 125.1% 95.7% 95.7%   Net working capital   949.7 251.9 247.4 440.8 303.9 2,144.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 121.6% 70.6% 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 0 250 3,037 0 0   Added value / employee   574 5 127 886 184 2,981 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   574 5 127 886 184 2,981 0 0   EBIT / employee   565 5 127 886 184 2,979 0 0   Net earnings / employee   362 -57 73 854 83 3,117 0 0