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  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.3% 2.3%   Bankruptcy risk   1.7% 1.2% 2.4% 1.1% 1.0% 0.8% 9.4% 9.2%   Credit score (0-100)   74 83 64 83 87 90 26 27   Credit rating   A A BBB A A AA BB BB   Credit limit (kDKK)   3.6 99.0 0.0 193.6 352.0 531.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,795 4,158 3,567 4,369 4,204 4,068 0.0 0.0   EBITDA   143 304 130 610 632 928 0.0 0.0   EBIT   139 301 127 595 587 884 0.0 0.0   Pre-tax profit (PTP)   141.8 364.2 61.0 594.3 874.2 803.3 0.0 0.0   Net earnings   106.8 283.0 47.0 463.1 679.2 623.5 0.0 0.0   Pre-tax profit without non-rec. items   142 364 61.0 594 874 803 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   12.0 8.5 5.0 209 164 120 0.0 0.0   Shareholders equity total   2,953 3,130 2,960 3,424 3,987 4,223 3,323 3,323   Interest-bearing liabilities   250 320 68.7 31.2 14.5 17.8 0.0 0.0   Balance sheet total (assets)   4,863 5,016 5,091 5,948 5,765 6,009 3,323 3,323   Net Debt   -205 -127 -844 -959 -1,330 -1,976 -3,323 -3,323     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,795 4,158 3,567 4,369 4,204 4,068 0.0 0.0   Gross profit growth   -4.7% 9.6% -14.2% 22.5% -3.8% -3.2% -100.0% 0.0%   Employees   10 11 9 9 9 8 0 0   Employee growth %   0.0% 10.0% -18.2% 0.0% 0.0% -11.1% -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)   4,863 5,016 5,091 5,948 5,765 6,009 3,323 3,323   Balance sheet change%   -4.0% 3.1% 1.5% 16.8% -3.1% 4.2% -44.7% 0.0%   Added value   142.8 304.0 130.1 609.9 601.1 927.8 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 -7 190 -90 -88 -120 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   3.7% 7.2% 3.5% 13.6% 14.0% 21.7% 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 %   4.0% 6.1% 2.6% 11.5% 15.2% 15.7% 0.0% 0.0%   ROI %   6.6% 9.1% 4.0% 18.9% 22.5% 21.3% 0.0% 0.0%   ROE %   3.7% 9.3% 1.5% 14.5% 18.3% 15.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   60.7% 62.4% 58.1% 57.6% 69.2% 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, %   -143.3% -41.8% -648.9% -157.2% -210.5% -212.9% 0.0% 0.0%   Gearing %   8.5% 10.2% 2.3% 0.9% 0.4% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   43.4% -21.3% 35.3% 77.8% 62.2% 749.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.4 1.3 1.4 1.2 1.9 2.0 0.0 0.0   Current Ratio   2.3 2.5 2.2 2.3 3.4 3.4 0.0 0.0   Cash and cash equivalent   454.4 446.9 912.7 989.8 1,344.6 1,993.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,534.8 2,740.8 2,545.4 3,029.8 3,644.8 3,882.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   14 28 14 68 67 116 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   14 28 14 68 70 116 0 0   EBIT / employee   14 27 14 66 65 111 0 0   Net earnings / employee   11 26 5 51 75 78 0 0