Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grotkjær Ejendomme 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.1% 1.2% 4.0% 1.9% 2.0% 13.3% 13.3%   Credit score (0-100)   85 85 82 48 69 67 17 17   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   159.4 193.9 136.1 0.0 1.3 0.5 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   694 801 646 612 15.7 25.9 0.0 0.0   EBITDA   154 193 940 -1,413 -80.5 -36.2 0.0 0.0   EBIT   407 477 777 -408 -48.6 -25.2 0.0 0.0   Pre-tax profit (PTP)   192.0 283.5 827.4 -1,053.5 -100.9 -120.6 0.0 0.0   Net earnings   154.3 227.7 624.3 -802.1 -77.3 -196.7 0.0 0.0   Pre-tax profit without non-rec. items   192 284 827 -1,053 -101 -121 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   13,422 13,460 12,058 6,935 3,050 3,374 0.0 0.0   Shareholders equity total   4,521 4,749 5,374 4,571 4,494 4,297 512 512   Interest-bearing liabilities   7,926 7,543 6,271 5,692 1,900 313 0.0 0.0   Balance sheet total (assets)   13,638 13,563 12,893 10,874 6,495 4,671 512 512   Net Debt   7,752 7,528 5,735 1,958 -1,339 -831 -512 -512     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   694 801 646 612 15.7 25.9 0.0 0.0   Gross profit growth   7.3% 15.4% -19.4% -5.1% -97.4% 64.5% -100.0% 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)   13,638 13,563 12,893 10,874 6,495 4,671 512 512   Balance sheet change%   -1.6% -0.5% -4.9% -15.7% -40.3% -28.1% -89.0% 0.0%   Added value   407.5 477.0 777.0 -408.3 -48.6 -5.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -140 38 -1,401 -5,123 -3,888 304 -3,374 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -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 (%)   58.7% 59.6% 120.4% -66.7% -309.6% -97.3% 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 %   3.0% 3.5% 7.5% -7.9% 0.9% 2.8% 0.0% 0.0%   ROI %   3.1% 3.7% 8.0% -8.5% 1.0% 2.8% 0.0% 0.0%   ROE %   3.5% 4.9% 12.3% -16.1% -1.7% -4.5% 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 %   33.2% 35.0% 41.7% 42.0% 69.2% 92.0% 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, %   5,022.5% 3,899.0% 610.3% -138.5% 1,664.4% 2,293.8% 0.0% 0.0%   Gearing %   175.3% 158.8% 116.7% 124.5% 42.3% 7.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.6% 2.4% 2.0% 4.7% 25.0% 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   0.1 0.0 0.4 2.1 5.7 3.5 0.0 0.0   Current Ratio   0.1 0.0 0.4 2.1 5.7 3.5 0.0 0.0   Cash and cash equivalent   174.1 15.5 536.1 3,734.0 3,239.5 1,144.4 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   -2,109.1 -2,325.2 -1,236.5 2,090.2 2,794.8 929.2 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 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