Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOAL STATION 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   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   6.4% 4.6% 5.6% 5.5% 4.5% 3.6% 6.5% 6.5%   Credit score (0-100)   38 47 41 40 46 52 37 37   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   -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 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   -107 226 28.9 -20.1 -30.2 111 0.0 0.0   EBITDA   -107 226 28.9 -20.1 -30.2 -194 0.0 0.0   EBIT   -111 221 17.5 -31.4 -41.6 -330 0.0 0.0   Pre-tax profit (PTP)   -272.8 2,230.4 -21.3 -56.6 -49.9 -379.7 0.0 0.0   Net earnings   -272.8 2,230.4 -21.1 -55.7 -48.6 -361.0 0.0 0.0   Pre-tax profit without non-rec. items   -273 2,230 -21.3 -56.6 -49.9 -380 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   -4,252 -2,021 -2,042 -2,098 853 493 413 413   Interest-bearing liabilities   6,285 2,544 2,453 2,701 283 2,219 726 726   Balance sheet total (assets)   767 571 447 741 1,172 2,745 1,138 1,138   Net Debt   6,285 2,544 2,328 2,696 249 2,208 726 726     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   -107 226 28.9 -20.1 -30.2 111 0.0 0.0   Gross profit growth   29.0% 0.0% -87.2% 0.0% -50.2% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   767 571 447 741 1,172 2,745 1,138 1,138   Balance sheet change%   646.1% -25.6% -21.7% 65.9% 58.1% 134.2% -58.5% 0.0%   Added value   -106.5 226.0 28.9 -20.1 -30.2 -193.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -23 -23 -23 977 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 1.0 2.0 -1.0 -2.0 -3.0 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 (%)   104.2% 98.0% 60.8% 156.2% 137.4% -298.5% 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 %   -2.4% 60.1% 0.7% -1.2% -2.1% -16.8% 0.0% 0.0%   ROI %   -2.1% 51.8% 0.7% -1.2% -2.2% -17.1% 0.0% 0.0%   ROE %   -62.7% 333.5% -4.2% -9.4% -6.1% -53.6% 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 %   -84.7% -78.0% -82.0% -73.9% 72.8% 17.9% 36.2% 36.2%   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, %   -5,899.4% 1,125.7% 8,066.7% -13,389.0% -822.6% -1,140.5% 0.0% 0.0%   Gearing %   -147.8% -125.9% -120.1% -128.8% 33.2% 450.5% 176.0% 176.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 1.3% 1.6% 1.0% 0.6% 4.0% 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   0.0 0.1 0.1 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.2 3.6 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 124.6 5.4 34.5 10.6 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   -4,314.7 -2,079.8 -2,089.6 -2,134.0 828.8 -645.9 -362.9 -362.9   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   -107 226 29 -20 -30 -194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -107 226 29 -20 -30 -194 0 0   EBIT / employee   -111 221 18 -31 -42 -330 0 0   Net earnings / employee   -273 2,230 -21 -56 -49 -361 0 0