Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREENSTONE GROUP HOLDING 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   0.0% 20.4% 3.8% 3.2% 5.1% 19.4% 19.8% 15.5%   Credit score (0-100)   0 7 53 58 44 6 5 12   Credit rating   N/A B BBB BBB BBB B B BB   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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -261 238 646 667 -264 0.0 0.0   EBITDA   0.0 -709 113 646 318 -328 0.0 0.0   EBIT   0.0 -902 108 646 314 -348 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,466.7 934.5 311.3 82.4 -662.9 0.0 0.0   Net earnings   0.0 -1,293.0 898.1 155.4 -4.6 -711.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,467 935 311 82.4 -663 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 56.8 19.7 0.0 0.0 0.0   Shareholders equity total   0.0 331 1,039 1,142 1,057 261 136 136   Interest-bearing liabilities   0.0 17.1 0.7 22.2 25.1 0.5 0.0 0.0   Balance sheet total (assets)   0.0 508 1,250 1,317 1,317 424 136 136   Net Debt   0.0 -49.6 0.7 -464 -906 0.5 -136 -136     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 -261 238 646 667 -264 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 171.8% 3.3% 0.0% 0.0% 0.0%   Employees   0 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   0 508 1,250 1,317 1,317 424 136 136   Balance sheet change%   0.0% 0.0% 146.1% 5.4% 0.0% -67.8% -68.0% 0.0%   Added value   0.0 -708.8 112.9 646.0 314.0 -328.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -194 -5 57 -42 -39 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 346.0% 45.3% 100.0% 47.1% 131.9% 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 %   0.0% -285.3% 106.9% 24.4% 7.0% -2.9% 0.0% 0.0%   ROI %   0.0% -415.9% 135.4% 28.5% 8.2% -97.2% 0.0% 0.0%   ROE %   0.0% -390.3% 131.0% 14.2% -0.4% -108.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 65.2% 83.2% 86.7% 80.2% 61.5% 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, %   0.0% 7.0% 0.6% -71.8% -284.5% -0.1% 0.0% 0.0%   Gearing %   0.0% 5.1% 0.1% 1.9% 2.4% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 209.4% 59.4% 20.9% 39.4% 79.2% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 -1.3 1.5 5.6 4.9 2.6 0.0 0.0   Current Ratio   0.0 -1.3 1.5 5.6 4.9 2.6 0.0 0.0   Cash and cash equivalent   0.0 66.7 0.0 486.2 931.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 -407.7 112.8 802.1 1,002.9 260.6 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -709 113 0 314 -328 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -709 113 0 318 -328 0 0   EBIT / employee   0 -902 108 0 314 -348 0 0   Net earnings / employee   0 -1,293 898 0 -5 -711 0 0