Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GREVE SPILDEVAND A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.5% 1.5%   Bankruptcy risk   2.7% 1.0% 1.9% 1.1% 1.5% 1.4% 6.6% 6.6%   Credit score (0-100)   62 87 70 83 76 77 36 36   Credit rating   BBB A A A A A BBB BBB   Credit limit (mDKK)   0.0 64.8 0.3 49.0 5.3 10.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   -117 50 53 61 56 62 62 62   Gross profit   -171 -7.2 0.6 3.6 -5.9 -2.3 0.0 0.0   EBITDA   -178 -12.5 -8.3 -3.2 -10.2 -5.5 0.0 0.0   EBIT   -178 -12.5 -8.3 -3.2 -10.2 -5.5 0.0 0.0   Pre-tax profit (PTP)   -178.0 -12.7 -8.1 -2.3 -9.6 -5.3 0.0 0.0   Net earnings   -4.3 -12.3 -8.1 -2.3 -9.6 -5.3 0.0 0.0   Pre-tax profit without non-rec. items   -178 -12.7 -8.1 -2.3 -9.6 -5.3 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   1,254 1,249 1,248 1,278 1,297 1,301 0.0 0.0   Shareholders equity total   1,240 1,228 1,215 1,213 1,203 1,198 664 664   Interest-bearing liabilities   0.9 1.5 0.8 2.3 11.2 26.1 0.0 0.0   Balance sheet total (assets)   1,312 1,295 1,288 1,309 1,314 1,325 664 664   Net Debt   -29.6 -27.2 -19.4 -10.8 9.8 25.0 -664 -664     See the entire balance sheet 1.0 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   -117 50 53 61 56 62 62 62   Net sales growth   -154.2% -143.0% 5.8% 15.2% -8.9% 11.5% 0.0% 0.0%   Gross profit   -171 -7.2 0.6 3.6 -5.9 -2.3 0.0 0.0   Gross profit growth   0.0% 95.8% 0.0% 483.3% 0.0% 60.9% 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)   1,312 1,295 1,288 1,309 1,314 1,325 664 664   Balance sheet change%   -11.4% -1.3% -0.6% 1.7% 0.4% 0.8% -49.9% 0.0%   Added value   -178.0 -12.5 -8.3 -3.2 -10.2 -5.5 0.0 0.0   Added value %   152.7% -25.0% -15.7% -5.3% -18.3% -8.8% 0.0% 0.0%   Investments   16 -5 138 -110 19 6 -819 -484   Net sales trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1.0 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 %   152.7% -25.0% -15.7% -5.3% -18.3% -8.8% 0.0% 0.0%   EBIT %   0.0% -25.0% -15.7% -5.3% -18.3% -8.8% 0.0% 0.0%   EBIT to gross profit (%)   103.9% 174.6% -1,353.8% -90.4% 174.0% 238.0% 0.0% 0.0%   Net Earnings %   3.7% -24.6% -15.2% -3.8% -17.2% -8.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.7% -24.6% -15.2% -3.8% -17.2% -8.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   152.7% -25.3% -15.2% -3.8% -17.2% -8.5% 0.0% 0.0%   ROA %   -12.7% -0.9% -0.6% -0.2% -0.7% -0.3% 0.0% 0.0%   ROI %   -13.3% -1.0% -0.6% -0.2% -0.8% -0.4% 0.0% 0.0%   ROE %   -0.3% -1.0% -0.7% -0.2% -0.8% -0.4% 0.0% 0.0%   1.0 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 %   94.5% 94.8% 94.3% 92.6% 91.5% 90.4% 100.0% 100.0%   Relative indebtedness %   -58.1% 123.8% 137.4% 158.5% 199.6% 205.1% 0.0% 0.0%   Relative net indebtedness %   -31.9% 66.5% 99.3% 137.0% 197.2% 203.4% -1,069.1% -1,069.1%   Net int. bear. debt to EBITDA, %   16.6% 216.9% 233.6% 332.5% -96.4% -459.0% 0.0% 0.0%   Gearing %   0.1% 0.1% 0.1% 0.2% 0.9% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.1% 40.3% 31.5% 6.1% 1.7% 4.1% 0.0% 0.0%   1.0 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   2.6 4.0 3.1 2.1 0.6 0.8 0.0 0.0   Current Ratio   2.6 4.0 3.1 2.1 0.6 0.8 0.0 0.0   Cash and cash equivalent   30.5 28.7 20.2 13.1 1.3 1.1 0.0 0.0   1.0 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)   -43.2 50.6 70.1 53.9 15.6 31.9 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 %   -50.1% 91.2% 75.5% 51.5% 30.9% 39.4% 1,069.1% 1,069.1%   Net working capital   16.1 14.9 12.2 16.8 -9.5 -7.2 0.0 0.0   Net working capital %   -13.9% 29.6% 23.1% 27.6% -17.1% -11.6% 0.0% 0.0%   1.0 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