Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRÆSTED SUPERMARKED 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   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   9.8% 4.7% 3.7% 3.5% 4.5% 2.7% 9.4% 9.4%   Credit score (0-100)   26 45 50 52 45 60 26 26   Credit rating   BB BBB BBB BBB BBB BBB 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)  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   6,797 7,548 8,177 6,973 6,627 7,846 0.0 0.0   EBITDA   1,261 1,695 1,891 733 383 973 0.0 0.0   EBIT   1,003 1,404 1,686 504 179 731 0.0 0.0   Pre-tax profit (PTP)   909.2 1,316.7 1,575.5 371.5 142.4 741.8 0.0 0.0   Net earnings   709.0 1,026.3 1,220.9 289.7 111.1 577.7 0.0 0.0   Pre-tax profit without non-rec. items   909 1,317 1,576 371 142 742 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   488 470 676 647 482 610 0.0 0.0   Shareholders equity total   -354 672 1,893 1,683 1,794 2,371 2,171 2,171   Interest-bearing liabilities   1,204 756 445 522 257 83.6 0.0 0.0   Balance sheet total (assets)   4,484 5,391 5,251 5,675 6,537 6,880 2,171 2,171   Net Debt   957 -312 -589 -495 -1,284 -1,698 -2,171 -2,171     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   6,797 7,548 8,177 6,973 6,627 7,846 0.0 0.0   Gross profit growth   10.2% 11.1% 8.3% -14.7% -5.0% 18.4% -100.0% 0.0%   Employees   14 14 16 16 17 18 0 0   Employee growth %   -12.5% 0.0% 14.3% 0.0% 6.3% 5.9% -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)   4,484 5,391 5,251 5,675 6,537 6,880 2,171 2,171   Balance sheet change%   -4.4% 20.2% -2.6% 8.1% 15.2% 5.3% -68.4% 0.0%   Added value   1,260.8 1,695.4 1,890.9 732.9 407.6 972.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -421 -310 2 -258 -369 -113 -610 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  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 (%)   14.8% 18.6% 20.6% 7.2% 2.7% 9.3% 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 %   19.1% 27.4% 32.3% 9.8% 3.1% 11.7% 0.0% 0.0%   ROI %   61.4% 91.9% 80.1% 20.7% 8.9% 34.7% 0.0% 0.0%   ROE %   15.5% 39.8% 95.2% 16.2% 6.4% 27.7% 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 %   -7.3% 12.5% 36.0% 29.7% 27.4% 34.5% 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, %   75.9% -18.4% -31.2% -67.6% -335.3% -174.5% 0.0% 0.0%   Gearing %   -340.0% 112.5% 23.5% 31.0% 14.3% 3.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 8.8% 14.2% 20.6% 11.9% 24.0% 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   0.2 0.4 0.5 0.5 0.6 0.6 0.0 0.0   Current Ratio   0.6 0.9 1.1 1.0 1.1 1.2 0.0 0.0   Cash and cash equivalent   247.8 1,068.2 1,034.7 1,016.7 1,541.2 1,781.7 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   -1,682.2 -363.9 232.0 155.3 374.6 895.5 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  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   90 121 118 46 24 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   90 121 118 46 23 54 0 0   EBIT / employee   72 100 105 32 11 41 0 0   Net earnings / employee   51 73 76 18 7 32 0 0