Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØSG INVEST A/S 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 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% 0.6% 0.6%   Bankruptcy risk   1.7% 1.4% 1.6% 1.0% 2.8% 1.6% 9.0% 9.0%   Credit score (0-100)   74 79 74 86 58 73 27 27   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   3.3 26.3 7.6 307.6 0.0 10.5 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 0 0 0 0   Gross profit   21.2 9.9 185 -19.0 -22.1 -33.4 0.0 0.0   EBITDA   21.2 9.9 169 -129 -152 -153 0.0 0.0   EBIT   12.6 1.3 162 -135 -158 -159 0.0 0.0   Pre-tax profit (PTP)   -3.2 146.0 270.9 442.3 -477.9 134.7 0.0 0.0   Net earnings   -3.2 127.2 230.8 442.5 -477.9 134.7 0.0 0.0   Pre-tax profit without non-rec. items   -3.2 146 271 442 -478 135 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   833 825 82.0 76.3 70.6 64.9 0.0 0.0   Shareholders equity total   4,501 4,574 4,805 5,247 4,769 4,904 4,404 4,404   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,521 4,609 4,862 5,270 4,824 4,949 4,404 4,404   Net Debt   -183 -225 -231 -56.7 -290 -190 -4,404 -4,404     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 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   21.2 9.9 185 -19.0 -22.1 -33.4 0.0 0.0   Gross profit growth   0.0% -53.2% 1,767.8% 0.0% -16.8% -50.9% 0.0% 0.0%   Employees   0 0 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)   4,521 4,609 4,862 5,270 4,824 4,949 4,404 4,404   Balance sheet change%   -3.3% 1.9% 5.5% 8.4% -8.5% 2.6% -11.0% 0.0%   Added value   21.2 9.9 169.3 -129.0 -152.1 -153.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -17 -750 -11 -11 -11 -65 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 -3.0 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% 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 (%)   59.3% 13.0% 87.7% 710.5% 712.9% 476.1% 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 %   2.1% 3.5% 7.6% 8.8% -9.4% 2.8% 0.0% 0.0%   ROI %   2.2% 3.5% 7.6% 8.9% -9.5% 2.8% 0.0% 0.0%   ROE %   -0.1% 2.8% 4.9% 8.8% -9.5% 2.8% 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 %   99.5% 99.2% 98.8% 99.6% 98.9% 99.1% 100.0% 100.0%   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, %   -866.0% -2,271.7% -136.3% 44.0% 190.4% 124.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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% 0.0% 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   84.6 50.5 42.6 99.0 40.5 47.1 0.0 0.0   Current Ratio   84.6 50.5 42.6 99.0 40.5 47.1 0.0 0.0   Cash and cash equivalent   183.4 224.9 230.8 56.7 289.6 190.4 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 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   1,709.1 1,727.5 2,385.9 2,248.3 2,161.5 2,066.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 0 0 0   Added value / employee   0 0 169 -129 -152 -153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 169 -129 -152 -153 0 0   EBIT / employee   0 0 162 -135 -158 -159 0 0   Net earnings / employee   0 0 231 442 -478 135 0 0