Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gudhjem is ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 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% 5.8% 5.8%   Bankruptcy risk   0.0% 4.1% 3.1% 1.9% 3.0% 3.2% 13.7% 13.5%   Credit score (0-100)   0 50 56 68 58 50 3 3   Credit rating   N/A BB BB BBB BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.5 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 N/A 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   0.0 1,476 1,543 2,021 1,909 2,031 0.0 0.0   EBITDA   0.0 432 437 762 532 642 0.0 0.0   EBIT   0.0 329 248 494 130 85.1 0.0 0.0   Pre-tax profit (PTP)   0.0 249.3 191.3 451.0 59.4 -21.9 0.0 0.0   Net earnings   0.0 193.5 148.7 352.4 48.8 -16.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 249 191 451 59.4 -21.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 635 591 611 1,142 1,158 0.0 0.0   Shareholders equity total   0.0 244 392 745 793 777 727 727   Interest-bearing liabilities   0.0 222 209 48.9 93.5 218 0.0 0.0   Balance sheet total (assets)   0.0 672 1,207 1,471 1,465 1,441 727 727   Net Debt   0.0 200 -389 -790 -186 5.7 -727 -727     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 1,476 1,543 2,021 1,909 2,031 0.0 0.0   Gross profit growth   0.0% 0.0% 4.6% 31.0% -5.5% 6.4% -100.0% 0.0%   Employees   0 3 3 3 3 3 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)   0 672 1,207 1,471 1,465 1,441 727 727   Balance sheet change%   0.0% 0.0% 79.7% 21.8% -0.4% -1.6% -49.6% 0.0%   Added value   0.0 432.0 437.0 761.7 398.0 642.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 532 -233 -249 129 -542 -1,158 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 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 22.3% 16.0% 24.4% 6.8% 4.2% 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% 49.0% 26.3% 36.9% 8.8% 5.9% 0.0% 0.0%   ROI %   0.0% 70.7% 46.4% 70.8% 15.5% 9.1% 0.0% 0.0%   ROE %   0.0% 79.5% 46.8% 62.0% 6.3% -2.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 36.2% 32.5% 50.6% 54.2% 53.9% 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% 46.3% -89.0% -103.7% -34.9% 0.9% 0.0% 0.0%   Gearing %   0.0% 91.2% 53.3% 6.6% 11.8% 28.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 72.0% 26.1% 33.1% 98.9% 69.1% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.1 0.8 1.2 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.1 0.8 1.2 0.5 0.5 0.0 0.0   Cash and cash equivalent   0.0 22.3 598.1 838.6 279.0 212.3 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -375.0 -129.0 149.1 -295.5 -233.3 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 N/A 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   0 144 146 254 133 214 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 144 146 254 177 214 0 0   EBIT / employee   0 110 83 165 43 28 0 0   Net earnings / employee   0 65 50 117 16 -6 0 0