Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grand Salon ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 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% 5.5%   Bankruptcy risk   0.0% 13.2% 14.7% 7.4% 7.6% 7.5% 16.4% 12.9%   Credit score (0-100)   0 19 15 32 31 32 10 18   Credit rating   N/A BB BB BB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 1,006 1,458 1,370 1,134 1,377 1,377 1,377   Gross profit   0.0 813 1,180 1,130 889 1,096 0.0 0.0   EBITDA   0.0 106 204 259 21.1 78.9 0.0 0.0   EBIT   0.0 99.1 196 242 14.6 61.7 0.0 0.0   Pre-tax profit (PTP)   0.0 96.6 194.0 238.5 10.9 58.3 0.0 0.0   Net earnings   0.0 75.1 151.3 181.2 8.5 43.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 96.6 194 238 10.9 58.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 26.3 19.9 49.3 44.8 29.6 0.0 0.0   Shareholders equity total   0.0 125 222 348 302 288 181 181   Interest-bearing liabilities   0.0 51.7 0.0 32.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 383 440 874 654 604 181 181   Net Debt   0.0 -277 -394 -769 -560 -546 -171 -171     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 1,006 1,458 1,370 1,134 1,377 1,377 1,377   Net sales growth   0.0% 0.0% 44.9% -6.0% -17.2% 21.4% 0.0% 0.0%   Gross profit   0.0 813 1,180 1,130 889 1,096 0.0 0.0   Gross profit growth   0.0% 0.0% 45.1% -4.3% -21.3% 23.2% -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)   0 383 440 874 654 604 181 181   Balance sheet change%   0.0% 0.0% 15.0% 98.7% -25.2% -7.6% -70.1% 0.0%   Added value   0.0 99.1 195.7 242.0 14.6 61.7 0.0 0.0   Added value %   0.0% 9.8% 13.4% 17.7% 1.3% 4.5% 0.0% 0.0%   Investments   0 37 -17 10 -13 -34 -30 0   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 1.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 10.6% 14.0% 18.9% 1.9% 5.7% 0.0% 0.0%   EBIT %   0.0% 9.8% 13.4% 17.7% 1.3% 4.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 12.2% 16.6% 21.4% 1.6% 5.6% 0.0% 0.0%   Net Earnings %   0.0% 7.5% 10.4% 13.2% 0.7% 3.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 8.2% 10.9% 14.5% 1.3% 4.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 9.6% 13.3% 17.4% 1.0% 4.2% 0.0% 0.0%   ROA %   0.0% 25.9% 47.6% 36.8% 1.9% 9.8% 0.0% 0.0%   ROI %   0.0% 56.0% 98.1% 80.3% 4.3% 20.9% 0.0% 0.0%   ROE %   0.0% 60.0% 87.1% 63.5% 2.6% 14.6% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 32.7% 50.5% 39.8% 46.1% 47.7% 100.0% 100.0%   Relative indebtedness %   0.0% 25.6% 14.9% 38.4% 31.1% 23.0% 0.0% 0.0%   Relative net indebtedness %   0.0% -7.0% -12.1% -20.1% -18.3% -16.6% -12.4% -12.4%   Net int. bear. debt to EBITDA, %   0.0% -260.4% -193.1% -296.7% -2,659.7% -691.2% 0.0% 0.0%   Gearing %   0.0% 41.3% 0.0% 9.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 9.6% 6.7% 21.7% 23.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 1.4 2.2 1.6 1.7 1.8 0.0 0.0   Current Ratio   0.0 1.4 2.3 1.6 1.7 1.8 0.0 0.0   Cash and cash equivalent   0.0 328.4 394.0 801.1 560.1 545.5 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 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 13,611.1 13,555.2 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 33.6% 27.7% 59.2% 52.6% 41.0% 12.4% 12.4%   Net working capital   0.0 102.2 227.9 312.4 244.6 248.4 0.0 0.0   Net working capital %   0.0% 10.2% 15.6% 22.8% 21.6% 18.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 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   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