Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAMST DANPLANT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3%   Bankruptcy risk   1.1% 1.3% 1.9% 1.4% 3.2% 2.1% 18.3% 14.7%   Credit score (0-100)   85 82 72 79 54 67 7 14   Credit rating   A A A A BBB A B BB   Credit limit (kDKK)   225.5 67.7 1.2 51.0 0.0 0.2 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 2022/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,688 13,215 13,948 13,181 12,534 6,218 0.0 0.0   EBITDA   4,142 3,793 3,701 3,641 1,822 1,199 0.0 0.0   EBIT   2,051 1,454 1,569 1,870 798 415 0.0 0.0   Pre-tax profit (PTP)   2,193.0 1,332.0 1,476.0 1,816.0 731.1 378.8 0.0 0.0   Net earnings   1,712.0 1,001.0 1,147.0 1,400.0 555.2 300.0 0.0 0.0   Pre-tax profit without non-rec. items   2,193 1,332 1,476 1,816 731 379 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 2022/6 2023e N/A 2024e N/A Tangible assets total   4,636 4,934 4,050 2,659 3,504 813 0.0 0.0   Shareholders equity total   2,162 1,151 997 1,550 455 750 300 300   Interest-bearing liabilities   956 1,085 1,147 1,551 1,162 0.0 0.0 0.0   Balance sheet total (assets)   8,194 7,358 6,664 6,659 7,210 2,018 300 300   Net Debt   -503 806 1,145 662 1,160 -113 -300 -300     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/6 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   12,688 13,215 13,948 13,181 12,534 6,218 0.0 0.0   Gross profit growth   0.7% 4.2% 5.5% -5.5% -4.9% -50.4% -100.0% 0.0%   Employees   22 23 23 21 22 20 0 0   Employee growth %   4.8% 4.5% 0.0% -8.7% 4.8% -9.1% -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)   8,194 7,358 6,664 6,659 7,210 2,018 300 300   Balance sheet change%   -0.6% -10.2% -9.4% -0.1% 8.3% -72.0% -85.1% 0.0%   Added value   2,051.0 1,454.0 1,569.0 1,870.0 798.3 414.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,169 -2,191 -3,016 -3,162 -178 -3,476 -813 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 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/6 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 (%)   16.2% 11.0% 11.2% 14.2% 6.4% 6.7% 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 %   28.5% 19.0% 22.5% 28.3% 11.5% 9.0% 0.0% 0.0%   ROI %   43.7% 30.0% 38.7% 51.9% 23.6% 20.5% 0.0% 0.0%   ROE %   80.0% 60.4% 106.8% 109.9% 55.4% 49.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/6 2023e N/A 2024e N/A Equity ratio %   26.4% 15.6% 15.0% 23.3% 6.3% 37.2% 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, %   -12.1% 21.2% 30.9% 18.2% 63.7% -9.5% 0.0% 0.0%   Gearing %   44.2% 94.3% 115.0% 100.1% 255.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.4% 14.0% 9.1% 5.0% 5.0% 6.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/6 2023e N/A 2024e N/A Quick Ratio   0.8 0.5 0.5 0.7 0.6 1.2 0.0 0.0   Current Ratio   0.9 0.6 0.6 0.8 0.7 1.2 0.0 0.0   Cash and cash equivalent   1,459.0 279.0 2.0 889.0 1.9 113.4 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 2022/6 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   -443.0 -1,682.0 -1,633.0 -760.0 -1,596.5 198.8 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 2022/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   93 63 68 89 36 21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   188 165 161 173 83 60 0 0   EBIT / employee   93 63 68 89 36 21 0 0   Net earnings / employee   78 44 50 67 25 15 0 0