Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GASA NORD GRØNT AMBA Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 3.5% 3.5%   Bankruptcy risk   2.6% 2.6% 2.6% 2.6% 2.9% 4.4% 7.2% 7.0%   Credit score (0-100)   63 63 61 60 58 46 34 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   828 894 928 922 958 952 952 952   Gross profit   828 894 928 922 65.1 59.3 0.0 0.0   EBITDA   5.2 6.2 4.9 4.9 3.8 0.4 0.0 0.0   EBIT   5.2 6.2 4.9 4.9 3.0 -0.3 0.0 0.0   Pre-tax profit (PTP)   2.8 3.5 1.8 2.5 1.8 -1.6 0.0 0.0   Net earnings   2.8 3.5 1.8 2.5 1.6 -2.0 0.0 0.0   Pre-tax profit without non-rec. items   5.2 6.2 4.9 4.9 2.6 -0.9 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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 7.0 6.2 0.0 0.0   Shareholders equity total   41.1 44.6 46.5 48.9 50.5 47.1 32.2 32.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 1.7 0.0 0.0   Balance sheet total (assets)   102 120 113 117 129 124 32.2 32.2   Net Debt   0.0 0.0 0.0 0.0 -10.6 1.3 -32.2 -32.2     See the entire balance sheet 1.0 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   828 894 928 922 958 952 952 952   Net sales growth   0.6% 8.0% 3.8% -0.6% 3.9% -0.7% 0.0% 0.0%   Gross profit   828 894 928 922 65.1 59.3 0.0 0.0   Gross profit growth   1,346.7% 8.0% 3.8% -0.6% -92.9% -8.8% -100.0% 0.0%   Employees   0 0 0 0 36 34 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -5.6% -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)   102 120 113 117 129 124 32 32   Balance sheet change%   1.9% 17.6% -5.3% 3.0% 10.7% -4.0% -74.0% 0.0%   Added value   5.2 6.2 4.9 4.9 3.0 0.4 0.0 0.0   Added value %   0.6% 0.7% 0.5% 0.5% 0.3%   0.0% 0.0%   Investments   -10 0 0 0 6 -1 -6 0   Net sales trend   1.0 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1.0 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 %   0.6% 0.7% 0.5% 0.5% 0.4% 0.0% 0.0% 0.0%   EBIT %   0.6% 0.7% 0.5% 0.5% 0.3% -0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.6% 0.7% 0.5% 0.5% 4.7% -0.4% 0.0% 0.0%   Net Earnings %   0.3% 0.4% 0.2% 0.3% 0.2% -0.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.3% 0.4% 0.2% 0.3% 0.2% -0.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.6% 0.7% 0.5% 0.5% 0.3% -0.1% 0.0% 0.0%   ROA %   5.1% 5.6% 4.2% 4.3% 2.5% -0.2% 0.0% 0.0%   ROI %   7.1% 5.6% 4.2% 4.3% 3.6% -0.5% 0.0% 0.0%   ROE %   7.1% 8.2% 4.0% 5.2% 3.1% -4.1% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 39.1% 38.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 8.2% 8.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 7.1% 8.0% -3.4% -3.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -275.7% 296.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 79.1% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 10.6 0.4 0.0 0.0   1.0 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 30.5 32.5 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 649.5 641.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 12.7% 12.3% 3.4% 3.4%   Net working capital   0.0 0.0 0.0 0.0 45.8 42.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 4.8% 4.5% 0.0% 0.0%   1.0 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 27 28 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