Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRETHE HENRIKSEN. GIVE 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   2.1% 1.5% 1.5% 1.9% 2.2% 19.4% 11.4% 9.4%   Credit score (0-100)   69 78 77 70 64 6 20 26   Credit rating   BBB A A A BBB B BB BB   Credit limit (kDKK)   0.1 11.1 10.0 0.7 0.1 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   612 435 433 352 370 1,818 0.0 0.0   EBITDA   -40.6 395 433 352 201 1,818 0.0 0.0   EBIT   -48.2 388 423 339 196 1,818 0.0 0.0   Pre-tax profit (PTP)   -24.3 404.8 456.4 352.7 209.1 1,767.9 0.0 0.0   Net earnings   -19.8 315.7 348.9 271.7 154.4 1,509.9 0.0 0.0   Pre-tax profit without non-rec. items   -24.3 405 456 353 209 1,768 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   1,691 1,741 2,229 2,216 1,550 0.0 0.0 0.0   Shareholders equity total   2,355 2,618 2,912 3,129 3,227 4,437 3,749 3,749   Interest-bearing liabilities   660 630 597 564 531 0.0 0.0 0.0   Balance sheet total (assets)   3,117 3,406 3,772 4,051 4,078 4,818 3,749 3,749   Net Debt   163 -20.7 -113 29.6 -17.6 -3,234 -3,749 -3,749     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   612 435 433 352 370 1,818 0.0 0.0   Gross profit growth   3.4% -29.0% -0.3% -18.8% 5.1% 391.5% -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)   3,117 3,406 3,772 4,051 4,078 4,818 3,749 3,749   Balance sheet change%   -4.4% 9.3% 10.7% 7.4% 0.7% 18.1% -22.2% 0.0%   Added value   -48.2 387.7 422.7 338.7 195.7 1,817.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -35 42 478 -26 -672 -1,550 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   -7.9% 89.2% 97.5% 96.3% 52.9% 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 %   -0.2% 13.0% 12.9% 9.5% 5.5% 41.0% 0.0% 0.0%   ROI %   -0.2% 13.4% 13.4% 10.1% 5.8% 44.0% 0.0% 0.0%   ROE %   -0.8% 12.7% 12.6% 9.0% 4.9% 39.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   75.5% 76.8% 77.2% 77.2% 79.1% 92.1% 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, %   -400.8% -5.2% -26.2% 8.4% -8.7% -177.9% 0.0% 0.0%   Gearing %   28.0% 24.1% 20.5% 18.0% 16.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.9% 1.4% 3.5% 2.6% 21.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   14.0 19.8 9.6 7.2 11.9 12.6 0.0 0.0   Current Ratio   14.0 19.8 9.6 7.2 11.9 12.6 0.0 0.0   Cash and cash equivalent   497.8 650.4 710.2 534.1 548.7 3,233.9 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   1,124.0 1,383.0 1,177.3 1,380.5 2,114.3 4,272.6 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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