Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRACIA 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  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% 0.5%   Bankruptcy risk   2.9% 4.5% 4.2% 4.3% 7.1% 4.4% 15.7% 15.0%   Credit score (0-100)   60 48 49 48 33 46 3 3   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 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)  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 0 0 0 0 0 0   Gross profit   -38.7 -48.5 -43.9 -36.7 -27.7 22.4 0.0 0.0   EBITDA   -75.1 -84.9 -80.3 -72.7 -63.7 22.4 0.0 0.0   EBIT   -75.1 -84.9 -80.3 -72.7 -63.7 22.4 0.0 0.0   Pre-tax profit (PTP)   20.8 -147.8 34.3 -59.8 -0.1 -27.5 0.0 0.0   Net earnings   15.4 -114.1 26.7 -59.8 -92.0 -27.5 0.0 0.0   Pre-tax profit without non-rec. items   20.8 -148 34.3 -59.8 -0.1 -27.5 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   488 488 488 488 488 488 0.0 0.0   Shareholders equity total   1,549 1,329 1,248 1,077 872 730 412 412   Interest-bearing liabilities   0.7 0.9 0.9 1.7 0.7 5.7 0.0 0.0   Balance sheet total (assets)   1,558 1,338 1,260 1,095 881 763 412 412   Net Debt   -54.2 -29.1 -45.9 -47.0 -5.1 -93.6 -412 -412     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 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   -38.7 -48.5 -43.9 -36.7 -27.7 22.4 0.0 0.0   Gross profit growth   46.8% -25.4% 9.5% 16.4% 24.4% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   1,558 1,338 1,260 1,095 881 763 412 412   Balance sheet change%   -6.7% -14.1% -5.9% -13.1% -19.6% -13.3% -46.0% 0.0%   Added value   -75.1 -84.9 -80.3 -72.7 -63.7 22.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -488 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 -5.0 -5.0 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% 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 (%)   194.1% 175.0% 182.9% 198.1% 229.8% 100.0% 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 %   3.4% -0.6% 2.6% -1.8% 1.1% 5.7% 0.0% 0.0%   ROI %   3.4% -0.6% 2.7% -1.8% 1.1% 5.8% 0.0% 0.0%   ROE %   1.0% -7.9% 2.1% -5.1% -9.4% -3.4% 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 %   99.4% 99.3% 99.0% 98.4% 99.0% 95.7% 100.0% 50.0%   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, %   72.2% 34.2% 57.2% 64.6% 8.0% -417.5% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.1% 0.2% 0.1% 0.8% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   269.1% 17,892.9% 10.5% 2,970.9% 901.8% 2,331.5% 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   16.2 17.9 12.7 8.2 1.2 3.2 0.0 0.0   Current Ratio   16.4 18.1 12.7 8.2 1.2 3.2 0.0 0.0   Cash and cash equivalent   54.8 30.0 46.8 48.7 5.8 99.3 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 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   140.3 160.1 140.1 130.1 2.0 73.8 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  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   -75 -85 -80 -73 -64 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -75 -85 -80 -73 -64 0 0 0   EBIT / employee   -75 -85 -80 -73 -64 0 0 0   Net earnings / employee   15 -114 27 -60 -92 0 0 0