Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gartnerbyen P/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   7.4% 14.7% 14.5% 0.0% 1.0% 1.1% 7.1% 7.1%   Credit score (0-100)   34 15 15 0 87 84 34 34   Credit rating   BB BB BB N/A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 17,986.4 12,318.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   24,074 0.0 0.0 0.0 51,725 -280 0.0 0.0   EBITDA   23,924 0.0 0.0 0.0 51,574 -430 0.0 0.0   EBIT   23,924 0.0 0.0 0.0 54,793 -5,955 0.0 0.0   Pre-tax profit (PTP)   22,894.0 0.0 0.0 0.0 54,435.0 9,088.0 0.0 0.0   Net earnings   22,894.0 0.0 0.0 0.0 54,435.0 9,088.0 0.0 0.0   Pre-tax profit without non-rec. items   22,894 0.0 0.0 0.0 54,435 9,088 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 90,229 101,397 0.0 0.0   Shareholders equity total   134,988 0.0 0.0 0.0 229,450 238,537 200,437 200,437   Interest-bearing liabilities   48.0 0.0 0.0 0.0 50.0 11,224 0.0 0.0   Balance sheet total (assets)   159,634 0.0 0.0 0.0 251,935 259,596 200,437 200,437   Net Debt   -15,405 0.0 0.0 0.0 -85,781 -61,803 -200,437 -200,437     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   24,074 0.0 0.0 0.0 51,725 -280 0.0 0.0   Gross profit growth   -48.3% -100.0% 0.0% 0.0% 0.0% 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)   159,634 0 0 0 251,935 259,596 200,437 200,437   Balance sheet change%   -15.0% -100.0% 0.0% 0.0% 0.0% 3.0% -22.8% 0.0%   Added value   23,924.0 0.0 0.0 0.0 54,793.0 -5,955.0 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 90,229 11,168 -101,397 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 0.0 0.0 0.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   99.4% 0.0% 0.0% 0.0% 105.9% 2,126.8% 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 %   13.8% 0.0% 0.0% 0.0% 21.7% 3.6% 0.0% 0.0%   ROI %   16.2% 0.0% 0.0% 0.0% 23.8% 3.8% 0.0% 0.0%   ROE %   20.3% 0.0% 0.0% 0.0% 23.7% 3.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   84.6% 0.0% 0.0% 0.0% 91.1% 91.9% 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, %   -64.4% 0.0% 0.0% 0.0% -166.3% 14,372.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 0.0% 0.0% 0.0% 880.0% 1.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 0.0 0.0 0.0 6.4 7.0 0.0 0.0   Current Ratio   6.5 0.0 0.0 0.0 6.4 7.0 0.0 0.0   Cash and cash equivalent   15,453.0 0.0 0.0 0.0 85,831.0 73,027.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   134,988.0 0.0 0.0 0.0 120,564.0 126,555.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 N/A 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