Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GTH HOLDING 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.6% 1.6% 1.3% 1.2% 1.3% 1.3% 8.6% 8.4%   Credit score (0-100)   62 75 79 81 78 80 29 29   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 35.8 290.2 461.6 320.0 455.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -91.8 15.2 25.9 27.1 26.9 9.3 0.0 0.0   EBITDA   -119 15.2 25.9 27.1 26.9 9.3 0.0 0.0   EBIT   -169 0.5 11.1 12.4 12.2 -5.5 0.0 0.0   Pre-tax profit (PTP)   1,671.3 2,176.4 3,406.6 4,797.3 5,451.4 4,487.6 0.0 0.0   Net earnings   1,671.3 2,176.4 3,406.6 4,804.7 5,459.5 4,589.5 0.0 0.0   Pre-tax profit without non-rec. items   1,671 2,176 3,407 4,797 5,451 4,488 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   954 939 924 909 895 880 0.0 0.0   Shareholders equity total   12,298 14,363 17,657 22,347 27,389 31,856 6,738 6,738   Interest-bearing liabilities   730 705 670 632 595 558 0.0 0.0   Balance sheet total (assets)   13,124 15,122 18,375 23,028 28,032 32,464 6,738 6,738   Net Debt   667 -657 -542 -445 -55.4 51.6 -6,738 -6,738     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -91.8 15.2 25.9 27.1 26.9 9.3 0.0 0.0   Gross profit growth   0.0% 0.0% 70.0% 4.9% -0.7% -65.6% -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)   13,124 15,122 18,375 23,028 28,032 32,464 6,738 6,738   Balance sheet change%   8.8% 15.2% 21.5% 25.3% 21.7% 15.8% -79.2% 0.0%   Added value   -119.4 15.2 25.9 27.1 26.9 9.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -838 -29 -29 -29 -29 -29 -880 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   184.4% 3.2% 43.0% 45.7% 45.3% -59.3% 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 %   13.6% 15.5% 20.5% 23.2% 21.4% 14.8% 0.0% 0.0%   ROI %   13.7% 15.6% 20.5% 23.3% 21.4% 14.9% 0.0% 0.0%   ROE %   14.5% 16.3% 21.3% 24.0% 22.0% 15.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   93.7% 95.0% 96.1% 97.0% 97.7% 98.1% 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, %   -558.8% -4,316.1% -2,094.3% -1,638.5% -205.7% 557.8% 0.0% 0.0%   Gearing %   5.9% 4.9% 3.8% 2.8% 2.2% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.1% 2.8% 1.9% 0.6% 0.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 15.7 14.3 12.8 7.8 7.1 0.0 0.0   Current Ratio   0.5 15.7 14.3 12.8 7.8 7.1 0.0 0.0   Cash and cash equivalent   63.3 1,362.4 1,211.7 1,077.1 650.5 506.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -58.8 1,280.6 1,134.9 1,005.2 581.8 531.4 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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