Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GMR INVEST ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.9% 0.7% 0.7% 0.8% 1.0% 0.7% 7.1% 6.9%   Credit score (0-100)   91 96 94 90 86 93 10 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,380.1 1,568.2 1,340.7 1,249.1 664.8 1,360.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,872 3,084 3,078 2,650 1,583 1,672 0.0 0.0   EBITDA   2,872 3,084 3,078 2,650 1,583 1,672 0.0 0.0   EBIT   2,872 3,084 3,078 4,269 1,583 1,672 0.0 0.0   Pre-tax profit (PTP)   2,546.0 2,591.0 2,474.0 3,838.6 1,430.4 2,979.3 0.0 0.0   Net earnings   1,982.0 2,021.0 1,929.7 3,002.9 1,115.8 2,318.8 0.0 0.0   Pre-tax profit without non-rec. items   2,546 2,591 2,474 3,839 1,430 2,979 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   34,171 34,171 34,169 27,915 27,915 27,915 0.0 0.0   Shareholders equity total   16,819 14,840 12,770 12,773 11,888 14,207 14,082 14,082   Interest-bearing liabilities   11,206 18,886 17,981 9,260 9,100 7,338 0.0 0.0   Balance sheet total (assets)   34,174 40,476 37,905 29,103 27,915 28,109 14,082 14,082   Net Debt   11,203 18,883 17,978 9,260 9,100 7,145 -14,082 -14,082     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,872 3,084 3,078 2,650 1,583 1,672 0.0 0.0   Gross profit growth   15.8% 7.4% -0.2% -13.9% -40.2% 5.6% -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)   34,174 40,476 37,905 29,103 27,915 28,109 14,082 14,082   Balance sheet change%   0.0% 18.4% -6.4% -23.2% -4.1% 0.7% -49.9% 0.0%   Added value   2,872.0 3,084.0 3,077.6 4,269.3 1,583.3 1,671.8 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 -2 -6,254 0 0 -27,915 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 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   100.0% 100.0% 100.0% 161.1% 100.0% 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 %   8.4% 8.5% 8.1% 12.9% 5.6% 11.9% 0.0% 0.0%   ROI %   8.6% 8.7% 8.4% 13.5% 5.9% 12.5% 0.0% 0.0%   ROE %   12.5% 12.8% 14.0% 23.5% 9.0% 17.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   49.2% 36.7% 33.7% 43.9% 42.6% 50.5% 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, %   390.1% 612.3% 584.2% 349.5% 574.8% 427.4% 0.0% 0.0%   Gearing %   66.6% 127.3% 140.8% 72.5% 76.5% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 3.8% 3.8% 3.5% 1.7% 4.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 2.8 1.5 0.8 0.0 0.1 0.0 0.0   Current Ratio   0.0 2.8 1.5 0.8 0.0 0.1 0.0 0.0   Cash and cash equivalent   3.0 3.0 3.5 0.0 0.0 193.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   -7,981.0 4,050.0 1,298.2 -210.0 -2,293.2 -1,300.5 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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