Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GULDHAMMER ENGINEERING 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   7.7% 5.6% 5.0% 4.8% 4.7% 5.6% 18.4% 18.0%   Credit score (0-100)   33 41 42 44 44 41 8 8   Credit rating   BB BBB BBB BBB BBB BBB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   316 498 738 462 337 310 0.0 0.0   EBITDA   -101 14.9 340 75.6 -21.1 -23.4 0.0 0.0   EBIT   -286 3.6 301 36.8 -59.9 -62.2 0.0 0.0   Pre-tax profit (PTP)   -335.7 -41.1 280.6 16.3 -68.6 -67.6 0.0 0.0   Net earnings   -224.6 -42.8 218.6 12.6 -53.7 -52.7 0.0 0.0   Pre-tax profit without non-rec. items   -336 -41.1 281 16.3 -68.6 -67.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,800 474 346 307 268 190 0.0 0.0   Shareholders equity total   609 566 669 681 628 544 333 333   Interest-bearing liabilities   1,455 328 305 54.4 67.4 90.9 0.0 0.0   Balance sheet total (assets)   2,306 1,126 1,311 1,010 838 744 333 333   Net Debt   1,455 109 -251 -240 -246 -92.0 -333 -333     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   316 498 738 462 337 310 0.0 0.0   Gross profit growth   -39.4% 57.3% 48.3% -37.4% -27.0% -8.0% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,306 1,126 1,311 1,010 838 744 333 333   Balance sheet change%   -13.7% -51.2% 16.4% -23.0% -17.1% -11.1% -55.3% 0.0%   Added value   -101.4 14.9 339.7 75.6 -21.1 -23.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -277 -1,338 -49 -195 -78 -86 -135 -86   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -90.4% 0.7% 40.8% 8.0% -17.8% -20.1% 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 %   -11.5% 0.2% 24.7% 3.2% -6.5% -7.6% 0.0% 0.0%   ROI %   -12.5% 0.2% 29.9% 4.0% -7.7% -8.5% 0.0% 0.0%   ROE %   -31.1% -7.3% 35.4% 1.9% -8.2% -9.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   26.4% 50.3% 51.0% 67.5% 74.9% 73.0% 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, %   -1,434.7% 731.9% -74.0% -317.9% 1,167.8% 392.6% 0.0% 0.0%   Gearing %   238.9% 57.9% 45.7% 8.0% 10.7% 16.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 5.0% 6.4% 11.5% 14.4% 9.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.8 1.4 2.3 2.8 2.7 0.0 0.0   Current Ratio   0.5 1.3 1.7 2.7 3.6 3.2 0.0 0.0   Cash and cash equivalent   0.0 218.5 556.6 294.6 313.4 182.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -589.1 149.3 404.7 439.7 409.9 381.1 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -101 15 340 76 -21 -23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -101 15 340 76 -21 -23 0 0   EBIT / employee   -286 4 301 37 -60 -62 0 0   Net earnings / employee   -225 -43 219 13 -54 -53 0 0