Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gudrunsvej III ApS 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   5.9% 1.9% 7.0% 0.9% 1.1% 3.4% 7.4% 6.3%   Credit score (0-100)   41 71 36 90 84 54 1 1   Credit rating   BBB A BBB A A BBB BB BBB   Credit limit (kDKK)   0.0 7.6 0.0 2,162.3 2,782.6 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 49 6,585 11,295 11,335 11,335 11,335   Gross profit   -15.0 29,378 -10,622 10,656 6,119 -12,183 0.0 0.0   EBITDA   -15.0 29,378 -10,622 10,656 6,119 -12,183 0.0 0.0   EBIT   -15.0 29,378 -21,211 16,354 3,114 -33,390 0.0 0.0   Pre-tax profit (PTP)   -15.0 29,376.0 -21,550.0 12,366.0 -557.0 -37,132.0 0.0 0.0   Net earnings   -12.0 22,913.0 -19,224.0 10,751.0 -1,095.0 -33,629.0 0.0 0.0   Pre-tax profit without non-rec. items   -15.0 29,376 -21,550 12,366 -557 -37,132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   30,946 138,169 241,700 249,000 246,000 224,800 0.0 0.0   Shareholders equity total   38.0 22,951 14,316 19,369 61,279 48,857 48,807 48,807   Interest-bearing liabilities   0.0 100,338 222,526 219,590 174,668 169,478 0.0 0.0   Balance sheet total (assets)   31,040 138,184 242,062 249,323 246,418 225,077 48,807 48,807   Net Debt   -41.0 100,323 222,358 219,590 174,554 169,478 -48,807 -48,807     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 49 6,585 11,295 11,335 11,335 11,335   Net sales growth   0.0% 0.0% 0.0% 13,338.8% 71.5% 0.4% 0.0% 0.0%   Gross profit   -15.0 29,378 -10,622 10,656 6,119 -12,183 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -42.6% 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)   31,040 138,184 242,062 249,323 246,418 225,077 48,807 48,807   Balance sheet change%   0.0% 345.2% 75.2% 3.0% -1.2% -8.7% -78.3% 0.0%   Added value   -15.0 29,378.0 -21,211.0 16,354.0 3,114.0 -33,390.0 0.0 0.0   Added value %   0.0% 0.0% -43,287.8% 248.4% 27.6% -294.6% 0.0% 0.0%   Investments   30,946 107,223 103,531 7,300 -3,000 -21,200 -224,800 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% -21,677.6% 161.8% 54.2% -107.5% 0.0% 0.0%   EBIT %   0.0% 0.0% -43,287.8% 248.4% 27.6% -294.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 199.7% 153.5% 50.9% 274.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -39,232.7% 163.3% -9.7% -296.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 3,987.8% -9.8% 43.5% 77.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -43,979.6% 187.8% -4.9% -327.6% 0.0% 0.0%   ROA %   -0.0% 34.7% -11.2% 6.7% 1.3% -14.2% 0.0% 0.0%   ROI %   -39.5% 45.3% -11.4% 6.7% 1.3% -14.2% 0.0% 0.0%   ROE %   -31.6% 199.3% -103.2% 63.8% -2.7% -61.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.1% 16.6% 5.9% 7.8% 24.9% 21.7% 100.0% 50.0%   Relative indebtedness %   0.0% 0.0% 456,306.1% 3,404.4% 1,583.3% 1,529.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 455,963.3% 3,404.4% 1,582.3% 1,529.9% -430.6% -430.6%   Net int. bear. debt to EBITDA, %   273.3% 341.5% -2,093.4% 2,060.7% 2,852.7% -1,391.1% 0.0% 0.0%   Gearing %   0.0% 437.2% 1,554.4% 1,133.7% 285.0% 346.9% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.2% 1.8% 1.9% 2.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   41.0 15.0 168.0 0.0 114.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 2.9 2.3 1.7 0.0 0.0   Trade creditors turnover (days)   365.0 153,756.3 1,553.5 138.9 35.5 29.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 738.8% 4.9% 3.7% 2.4% 430.6% 430.6%   Net working capital   -30,908.0 -108,748.0 -222,577.0 -86,358.0 -41,518.0 -36,306.0 0.0 0.0   Net working capital %   0.0% 0.0% -454,238.8% -1,311.4% -367.6% -320.3% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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