Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRINDSTED TRAFIKSKOLE 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  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% 2.0%   Bankruptcy risk   3.3% 2.5% 3.7% 2.4% 3.7% 3.8% 14.9% 11.3%   Credit score (0-100)   56 64 52 62 51 50 14 22   Credit rating   BBB 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)  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   138 175 113 168 102 78.4 0.0 0.0   EBITDA   80.7 141 70.2 123 49.9 32.7 0.0 0.0   EBIT   74.3 121 47.9 99.4 26.4 9.7 0.0 0.0   Pre-tax profit (PTP)   60.3 109.3 35.7 90.3 18.3 5.9 0.0 0.0   Net earnings   46.3 84.3 27.7 70.3 14.3 3.9 0.0 0.0   Pre-tax profit without non-rec. items   60.3 109 35.7 90.3 18.3 5.9 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   586 566 671 647 624 601 0.0 0.0   Shareholders equity total   450 535 562 633 647 651 451 451   Interest-bearing liabilities   209 179 148 115 81.6 46.3 0.0 0.0   Balance sheet total (assets)   723 817 826 890 858 825 451 451   Net Debt   141 -18.3 9.6 -122 -153 -164 -451 -451     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   138 175 113 168 102 78.4 0.0 0.0   Gross profit growth   -23.1% 27.4% -35.6% 48.7% -39.2% -23.2% -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)   723 817 826 890 858 825 451 451   Balance sheet change%   -0.4% 13.0% 1.1% 7.7% -3.6% -3.9% -45.3% 0.0%   Added value   80.7 140.6 70.2 122.8 49.9 32.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   147 -38 82 -47 -47 -46 -601 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 (%)   54.0% 69.2% 42.4% 59.2% 25.9% 12.4% 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 %   10.3% 15.8% 5.8% 11.6% 3.0% 1.2% 0.0% 0.0%   ROI %   11.2% 16.8% 6.3% 12.6% 3.3% 1.3% 0.0% 0.0%   ROE %   10.8% 17.1% 5.0% 11.8% 2.2% 0.6% 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 %   62.3% 65.5% 68.1% 71.1% 75.4% 78.9% 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, %   174.8% -13.0% 13.7% -99.1% -306.3% -501.4% 0.0% 0.0%   Gearing %   46.4% 33.5% 26.3% 18.2% 12.6% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 6.2% 7.5% 7.2% 8.3% 6.5% 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   1.9 2.9 1.7 2.4 2.8 2.7 0.0 0.0   Current Ratio   1.9 2.9 1.7 2.4 2.7 2.7 0.0 0.0   Cash and cash equivalent   67.8 197.3 138.3 237.2 234.3 210.4 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   65.9 163.2 62.3 142.0 148.9 140.6 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   81 141 70 123 50 33 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   81 141 70 123 50 33 0 0   EBIT / employee   74 121 48 99 26 10 0 0   Net earnings / employee   46 84 28 70 14 4 0 0