Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

B. STRUVE. GARNGÅRDEN 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  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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.7% 3.4% 1.8% 1.7% 1.4% 1.4% 9.2% 9.2%   Credit score (0-100)   74 54 70 72 77 79 27 27   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   3.4 0.0 2.0 4.8 47.2 66.3 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   4,158 3,567 4,369 4,204 4,068 4,195 0.0 0.0   EBITDA   304 130 610 632 928 1,066 0.0 0.0   EBIT   301 127 595 587 884 1,022 0.0 0.0   Pre-tax profit (PTP)   364.2 61.0 594.3 874.2 803.3 957.8 0.0 0.0   Net earnings   283.0 47.0 463.1 679.2 623.5 743.0 0.0 0.0   Pre-tax profit without non-rec. items   364 61.0 594 874 803 958 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   8.5 5.0 209 164 120 76.6 0.0 0.0   Shareholders equity total   3,130 2,960 3,424 3,987 4,223 4,579 3,579 3,579   Interest-bearing liabilities   320 68.7 31.2 14.5 17.8 68.9 0.0 0.0   Balance sheet total (assets)   5,016 5,091 5,948 5,765 6,009 6,512 3,579 3,579   Net Debt   -127 -844 -959 -1,330 -1,976 -2,386 -3,579 -3,579     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   4,158 3,567 4,369 4,204 4,068 4,195 0.0 0.0   Gross profit growth   9.6% -14.2% 22.5% -3.8% -3.2% 3.1% -100.0% 0.0%   Employees   11 9 9 9 8 8 0 0   Employee growth %   10.0% -18.2% 0.0% 0.0% -11.1% 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)   5,016 5,091 5,948 5,765 6,009 6,512 3,579 3,579   Balance sheet change%   3.1% 1.5% 16.8% -3.1% 4.2% 8.4% -45.0% 0.0%   Added value   304.0 130.1 609.9 631.9 929.2 1,065.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -7 190 -90 -88 -88 -77 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 (%)   7.2% 3.5% 13.6% 14.0% 21.7% 24.4% 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 %   6.1% 2.6% 11.5% 15.2% 15.7% 17.6% 0.0% 0.0%   ROI %   9.1% 4.0% 18.9% 22.5% 21.3% 24.0% 0.0% 0.0%   ROE %   9.3% 1.5% 14.5% 18.3% 15.2% 16.9% 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 %   62.4% 58.1% 57.6% 69.2% 70.3% 70.3% 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, %   -41.8% -648.9% -157.2% -210.5% -212.9% -223.9% 0.0% 0.0%   Gearing %   10.2% 2.3% 0.9% 0.4% 0.4% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -21.3% 35.3% 77.8% 62.2% 749.4% 329.9% 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   1.3 1.4 1.2 1.9 2.0 2.0 0.0 0.0   Current Ratio   2.5 2.2 2.3 3.4 3.4 3.3 0.0 0.0   Cash and cash equivalent   446.9 912.7 989.8 1,344.6 1,993.3 2,454.7 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   2,740.8 2,545.4 3,029.8 3,644.8 3,882.2 4,198.0 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   28 14 68 70 116 133 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   28 14 68 70 116 133 0 0   EBIT / employee   27 14 66 65 111 128 0 0   Net earnings / employee   26 5 51 75 78 93 0 0