Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GADSTRUP SORTERING OG GENBRUG A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.6% 0.6% 0.6% 0.6% 0.6% 13.9% 18.4% 18.1%   Credit score (0-100)   97 97 98 97 98 15 1 1   Credit rating   A A A A A B B B   Credit limit (kDKK)   2,646.3 2,591.0 3,041.5 3,066.5 3,489.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,770 6,380 6,592 5,950 6,614 4,373 0.0 0.0   EBITDA   6,770 6,380 6,562 5,830 6,494 4,253 0.0 0.0   EBIT   6,770 6,380 6,562 5,830 6,494 4,253 0.0 0.0   Pre-tax profit (PTP)   4,460.8 4,852.4 5,231.9 1,228.2 4,901.4 7,164.3 0.0 0.0   Net earnings   3,476.8 3,783.1 4,074.2 955.8 3,819.4 5,621.1 0.0 0.0   Pre-tax profit without non-rec. items   4,461 4,852 5,232 1,228 4,901 7,164 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   70,000 70,000 70,000 70,000 70,000 0.0 0.0 0.0   Shareholders equity total   23,441 22,924 26,998 27,954 31,773 37,394 194 194   Interest-bearing liabilities   47,584 40,526 36,108 34,131 35,600 297 0.0 0.0   Balance sheet total (assets)   78,692 70,919 70,930 70,983 76,827 42,955 194 194   Net Debt   47,584 40,526 35,896 34,131 35,600 -6,809 -194 -194     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   6,770 6,380 6,592 5,950 6,614 4,373 0.0 0.0   Gross profit growth   0.7% -5.8% 3.3% -9.7% 11.2% -33.9% -100.0% 0.0%   Employees   0 0 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)   78,692 70,919 70,930 70,983 76,827 42,955 194 194   Balance sheet change%   2.0% -9.9% 0.0% 0.1% 8.2% -44.1% -99.5% 0.0%   Added value   6,770.4 6,379.7 6,562.4 5,830.1 6,494.5 4,252.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 -70,000 0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   100.0% 100.0% 99.5% 98.0% 98.2% 97.3% 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 %   8.7% 8.5% 9.3% 9.0% 8.8% 17.3% 0.0% 0.0%   ROI %   9.0% 8.8% 9.6% 9.2% 9.0% 18.4% 0.0% 0.0%   ROE %   16.0% 16.3% 16.3% 3.5% 12.8% 16.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   30.0% 32.6% 38.4% 39.7% 41.7% 87.1% 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, %   702.8% 635.2% 547.0% 585.4% 548.2% -160.1% 0.0% 0.0%   Gearing %   203.0% 176.8% 133.7% 122.1% 112.0% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 3.5% 3.5% 14.6% 4.6% 17.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.9 0.1 0.1 0.3 1.1 7.7 0.0 0.0   Current Ratio   0.9 0.1 0.1 0.3 1.0 7.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 211.7 0.0 0.0 7,105.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -1,175.9 -6,118.2 -6,524.3 -2,536.4 -13.9 37,394.3 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 6,562 5,830 6,494 4,253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 6,562 5,830 6,494 4,253 0 0   EBIT / employee   0 0 6,562 5,830 6,494 4,253 0 0   Net earnings / employee   0 0 4,074 956 3,819 5,621 0 0