Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOPRODUCTIONS A/S 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  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 11.5% 27.5% 28.4% 25.3% 25.3% 20.5% 20.5%   Credit score (0-100)   0 24 3 2 4 3 4 4   Credit rating   N/A BB B B B B B B   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 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 445 491 -22 0 0 0 0   Gross profit   0.0 221 491 -21.8 0.0 0.0 0.0 0.0   EBITDA   0.0 206 482 -22.8 0.0 -2.0 0.0 0.0   EBIT   0.0 206 482 -22.8 0.0 -2.0 0.0 0.0   Pre-tax profit (PTP)   0.0 202.5 480.6 -23.9 -0.9 -2.9 0.0 0.0   Net earnings   0.0 202.5 480.6 -23.9 -0.9 -2.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 203 481 -23.9 -0.9 -2.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 -444 30.4 6.5 5.6 2.6 -497 -497   Interest-bearing liabilities   0.0 213 0.0 0.0 0.0 0.0 497 497   Balance sheet total (assets)   0.0 293 28.5 6.5 5.6 2.6 0.0 0.0   Net Debt   0.0 -73.8 -10.9 -6.5 -5.6 -2.6 497 497     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales   0 445 491 -22 0 0 0 0   Net sales growth   0.0% 0.0% 10.2% -104.4% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 221 491 -21.8 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 121.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 293 29 6 6 3 0 0   Balance sheet change%   0.0% 0.0% -90.3% -77.3% -14.2% -52.4% -100.0% 0.0%   Added value   0.0 205.9 481.5 -22.8 0.0 -2.0 0.0 0.0   Added value %   0.0% 46.3% 98.1% 104.5% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A EBITDA %   0.0% 46.3% 98.1% 104.5% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 46.3% 98.1% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 93.1% 98.1% 104.5% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% 45.5% 97.9% 109.7% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 45.5% 97.9% 109.7% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 45.5% 97.9% 109.7% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 27.9% 125.8% -130.3% 0.0% -48.7% 0.0% 0.0%   ROI %   0.0% 96.7% 395.7% -123.6% 0.0% -48.7% 0.0% 0.0%   ROE %   0.0% 69.2% 297.5% -129.7% -15.3% -71.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Equity ratio %   0.0% -60.3% 94.1% 100.0% 100.0% 100.0% -100.0% -100.0%   Relative indebtedness %   0.0% 165.6% -0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 101.2% -2.6% 29.7% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -35.8% -2.3% 28.5% 0.0% 132.5% 0.0% 0.0%   Gearing %   0.0% -47.9% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3.2% 0.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Quick Ratio   0.0 0.4 -15.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.4 -15.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 286.8 10.9 6.5 5.6 2.6 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 4.8 13.1 -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% 65.7% 5.8% -29.7% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -444.5 30.4 6.5 5.6 2.6 -248.7 -248.7   Net working capital %   0.0% -99.8% 6.2% -29.7% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 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