Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GD A/S 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% 1.9% 1.9%   Bankruptcy risk   0.7% 1.0% 0.9% 1.1% 0.7% 0.6% 4.2% 3.9%   Credit score (0-100)   96 87 88 84 95 96 48 50   Credit rating   AA A A A AA AA BBB BBB   Credit limit (kDKK)   750.0 388.7 785.9 369.8 1,173.1 1,335.4 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   5,627 6,007 8,149 7,044 9,109 9,003 0.0 0.0   EBITDA   1,048 565 2,089 400 3,073 3,048 0.0 0.0   EBIT   1,004 418 1,979 299 2,980 2,970 0.0 0.0   Pre-tax profit (PTP)   872.2 170.1 1,832.4 353.4 3,068.2 2,984.9 0.0 0.0   Net earnings   677.0 125.7 1,424.4 274.0 2,389.6 2,317.4 0.0 0.0   Pre-tax profit without non-rec. items   872 170 1,832 353 3,068 2,985 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   2,176 2,039 2,040 1,939 1,846 1,768 0.0 0.0   Shareholders equity total   5,724 5,349 6,774 6,548 8,937 10,005 9,024 9,024   Interest-bearing liabilities   2,562 2,672 2,556 2,187 36.5 1,382 0.0 0.0   Balance sheet total (assets)   11,126 11,193 17,816 13,658 13,909 16,301 9,024 9,024   Net Debt   1,022 1,727 -3,323 958 -1,159 -409 -8,353 -8,353     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   5,627 6,007 8,149 7,044 9,109 9,003 0.0 0.0   Gross profit growth   -31.8% 6.8% 35.7% -13.6% 29.3% -1.2% -100.0% 0.0%   Employees   7 8 9 9 9 9 0 0   Employee growth %   -30.0% 14.3% 12.5% 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)   11,126 11,193 17,816 13,658 13,909 16,301 9,024 9,024   Balance sheet change%   7.4% 0.6% 59.2% -23.3% 1.8% 17.2% -44.6% 0.0%   Added value   1,048.0 565.4 2,089.5 399.6 3,080.3 3,047.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2 -20 -109 -145 -91 -104 -1,768 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 (%)   17.9% 7.0% 24.3% 4.2% 32.7% 33.0% 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 %   9.4% 3.8% 13.8% 2.8% 22.9% 20.2% 0.0% 0.0%   ROI %   12.6% 5.0% 22.4% 4.8% 34.5% 29.1% 0.0% 0.0%   ROE %   11.5% 2.3% 23.5% 4.1% 30.9% 24.5% 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 %   51.4% 48.0% 38.0% 48.2% 64.6% 62.4% 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, %   97.5% 305.4% -159.0% 239.8% -37.7% -13.4% 0.0% 0.0%   Gearing %   44.8% 50.0% 37.7% 33.4% 0.4% 13.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.9% 9.6% 6.5% 3.9% 7.4% 8.9% 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   0.8 0.7 0.9 0.7 1.4 1.2 0.0 0.0   Current Ratio   1.7 1.6 1.5 1.8 2.8 2.3 0.0 0.0   Cash and cash equivalent   1,540.7 945.3 5,878.9 1,229.1 1,195.4 1,791.2 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   3,627.3 3,369.1 5,122.9 4,958.6 7,374.1 7,861.4 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   150 71 232 44 342 339 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   150 71 232 44 341 339 0 0   EBIT / employee   143 52 220 33 331 330 0 0   Net earnings / employee   97 16 158 30 266 257 0 0