Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Byggeselskabet Græsgangen ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

/mount/enginehtml/companyviews/145/351949/images/gp_graph_last-year_2020.png?v=1735875185075 /mount/enginehtml/companyviews/145/351949/images/gp_graph_last-year_2021.png?v=1735875185080 Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 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% 4.2%   Bankruptcy risk   1.3% 0.8% 0.8% 0.7% 0.9% 1.3% 8.4% 7.3%   Credit score (0-100)   81 93 92 95 89 80 28 33   Credit rating   A AA AA AA A A BB BBB   Credit limit (kDKK)   342.9 3,980.8 895.4 1,148.7 1,528.3 288.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   13,930 11,456 1,805 2,027 2,175 2,300 0.0 0.0   EBITDA   29,516 19,134 1,805 2,027 2,175 2,300 0.0 0.0   EBIT   21,723 15,295 1,805 2,027 7,898 -120 0.0 0.0   Pre-tax profit (PTP)   21,704.8 14,921.4 1,273.6 1,389.3 7,305.8 -642.9 0.0 0.0   Net earnings   16,929.8 11,638.7 987.9 1,089.1 5,698.5 -501.4 0.0 0.0   Pre-tax profit without non-rec. items   21,705 14,921 1,274 1,389 7,306 -643 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   27,950 41,580 41,580 41,580 47,303 42,655 0.0 0.0   Shareholders equity total   19,264 30,903 9,891 10,980 16,679 16,177 16,127 16,127   Interest-bearing liabilities   15,362 22,032 23,481 22,771 21,724 22,131 0.0 0.0   Balance sheet total (assets)   46,031 65,633 42,015 41,751 47,721 45,823 16,127 16,127   Net Debt   9,861 7,710 23,154 22,644 21,350 19,003 -16,127 -16,127     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   13,930 11,456 1,805 2,027 2,175 2,300 0.0 0.0   Gross profit growth   375.6% -17.8% -84.2% 12.3% 7.3% 5.7% -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)   46,031 65,633 42,015 41,751 47,721 45,823 16,127 16,127   Balance sheet change%   70.6% 42.6% -36.0% -0.6% 14.3% -4.0% -64.8% 0.0%   Added value   21,722.9 15,294.7 1,804.9 2,026.9 7,898.1 -120.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   27,950 13,630 0 0 5,723 -4,648 -42,655 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   155.9% 133.5% 100.0% 100.0% 363.1% -5.2% 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 %   59.5% 27.6% 3.5% 4.8% 17.7% -0.1% 0.0% 0.0%   ROI %   75.1% 30.6% 3.7% 5.0% 18.5% -0.1% 0.0% 0.0%   ROE %   156.8% 46.4% 4.8% 10.4% 41.2% -3.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   41.9% 47.1% 23.5% 26.3% 35.0% 35.3% 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, %   33.4% 40.3% 1,282.9% 1,117.1% 981.5% 826.4% 0.0% 0.0%   Gearing %   79.7% 71.3% 237.4% 207.4% 130.2% 136.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 2.5% 2.7% 2.8% 2.7% 2.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 4.0 0.1 0.0 0.1 0.8 0.0 0.0   Current Ratio   2.7 4.0 0.1 0.0 0.1 0.8 0.0 0.0   Cash and cash equivalent   5,501.0 14,321.8 327.0 127.1 374.1 3,128.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 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 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   11,483.8 18,097.7 -3,635.8 -3,268.2 -2,765.9 -723.8 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 2017/12 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