Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GMR INVEST 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.3% 1.4% 1.7% 1.3% 1.5% 8.3% 8.3%   Credit score (0-100)   82 80 77 73 79 77 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   256.7 223.2 121.7 14.8 237.2 82.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,084 3,078 2,650 1,583 1,672 1,675 0.0 0.0   EBITDA   3,084 3,078 2,650 1,583 1,672 1,675 0.0 0.0   EBIT   3,084 3,078 4,269 1,583 1,672 1,675 0.0 0.0   Pre-tax profit (PTP)   2,591.0 2,474.0 3,838.6 1,430.4 2,979.3 1,362.6 0.0 0.0   Net earnings   2,021.0 1,929.7 3,002.9 1,115.8 2,318.8 1,062.8 0.0 0.0   Pre-tax profit without non-rec. items   2,591 2,474 3,839 1,430 2,979 1,363 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   34,171 34,169 27,915 27,915 27,915 27,915 0.0 0.0   Shareholders equity total   14,840 12,770 12,773 11,888 14,207 15,270 15,145 15,145   Interest-bearing liabilities   18,886 17,981 9,260 9,100 7,338 6,242 0.0 0.0   Balance sheet total (assets)   40,476 37,905 29,103 27,915 28,109 28,115 15,145 15,145   Net Debt   18,883 17,978 9,260 9,100 7,145 6,242 -15,145 -15,145     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,084 3,078 2,650 1,583 1,672 1,675 0.0 0.0   Gross profit growth   7.4% -0.2% -13.9% -40.2% 5.6% 0.2% -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)   40,476 37,905 29,103 27,915 28,109 28,115 15,145 15,145   Balance sheet change%   18.4% -6.4% -23.2% -4.1% 0.7% 0.0% -46.1% 0.0%   Added value   3,084.0 3,077.6 4,269.3 1,583.3 1,671.8 1,675.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -2 -6,254 0 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   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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% 161.1% 100.0% 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 %   8.5% 8.1% 12.9% 5.6% 11.9% 6.0% 0.0% 0.0%   ROI %   8.7% 8.4% 13.5% 5.9% 12.5% 6.2% 0.0% 0.0%   ROE %   12.8% 14.0% 23.5% 9.0% 17.8% 7.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   36.7% 33.7% 43.9% 42.6% 50.5% 54.3% 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, %   612.3% 584.2% 349.5% 574.8% 427.4% 372.6% 0.0% 0.0%   Gearing %   127.3% 140.8% 72.5% 76.5% 51.7% 40.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.8% 3.5% 1.7% 4.5% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   2.8 1.5 0.8 0.0 0.1 0.2 0.0 0.0   Current Ratio   2.8 1.5 0.8 0.0 0.1 0.2 0.0 0.0   Cash and cash equivalent   3.0 3.5 0.0 0.0 193.6 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,050.0 1,298.2 -210.0 -2,293.2 -1,300.5 -902.9 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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