Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRIBSKOVSMEDEN 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% 1.8%   Bankruptcy risk   8.3% 6.3% 4.0% 3.8% 2.0% 1.7% 12.2% 9.2%   Credit score (0-100)   32 39 51 51 67 73 18 27   Credit rating   BB BBB BBB BBB A A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 0.0 0.3 4.0 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   1,671 2,205 2,492 3,243 5,203 4,635 0.0 0.0   EBITDA   -1,057 37.5 605 689 1,479 669 0.0 0.0   EBIT   -1,198 -60.3 536 615 1,432 587 0.0 0.0   Pre-tax profit (PTP)   -1,245.3 -146.0 472.1 574.8 1,428.0 579.4 0.0 0.0   Net earnings   -978.7 -116.1 365.8 443.5 1,113.5 451.3 0.0 0.0   Pre-tax profit without non-rec. items   -1,245 -146 472 575 1,428 579 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   222 169 101 239 306 309 0.0 0.0   Shareholders equity total   -68.4 -184 181 625 1,738 2,075 1,476 1,476   Interest-bearing liabilities   1,356 1,001 601 422 125 91.6 0.0 0.0   Balance sheet total (assets)   1,911 1,394 1,497 2,000 4,420 3,288 1,476 1,476   Net Debt   1,356 1,001 601 417 -538 -40.3 -1,476 -1,476     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   1,671 2,205 2,492 3,243 5,203 4,635 0.0 0.0   Gross profit growth   -27.2% 32.0% 13.0% 30.1% 60.5% -10.9% -100.0% 0.0%   Employees   7 6 5 5 6 10 0 0   Employee growth %   0.0% -14.3% -16.7% 0.0% 20.0% 66.7% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,911 1,394 1,497 2,000 4,420 3,288 1,476 1,476   Balance sheet change%   -43.9% -27.0% 7.3% 33.6% 121.0% -25.6% -55.1% 0.0%   Added value   -1,198.4 -60.3 536.4 615.0 1,432.0 587.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -283 -151 -137 64 20 -78 -309 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 2.0 3.0 4.0 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 (%)   -71.7% -2.7% 21.5% 19.0% 27.5% 12.7% 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 %   -44.3% -3.2% 35.0% 35.3% 45.0% 15.4% 0.0% 0.0%   ROI %   -98.7% -4.8% 60.4% 67.5% 99.4% 29.4% 0.0% 0.0%   ROE %   -69.4% -7.0% 46.4% 110.0% 94.2% 23.7% 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 %   -3.5% -9.7% 12.1% 31.2% 39.3% 63.1% 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, %   -128.4% 2,670.2% 99.4% 60.5% -36.4% -6.0% 0.0% 0.0%   Gearing %   -1,982.0% -542.6% 331.5% 67.5% 7.2% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 7.6% 8.3% 8.2% 6.3% 12.3% 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   0.7 0.6 0.8 1.0 1.4 2.2 0.0 0.0   Current Ratio   0.9 0.8 1.1 1.4 1.6 2.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4.9 662.7 131.9 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   -254.6 -336.5 96.6 480.4 1,493.9 1,793.1 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   -171 -10 107 123 239 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -151 6 121 138 247 67 0 0   EBIT / employee   -171 -10 107 123 239 59 0 0   Net earnings / employee   -140 -19 73 89 186 45 0 0