Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gottlieb Factory 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.3% 1.5% 1.3% 3.2% 1.7% 1.2% 3.8% 3.8%   Credit score (0-100)   80 77 79 55 72 82 51 51   Credit rating   A A A BBB A A BBB BBB   Credit limit (kDKK)   396.6 158.6 658.4 0.0 48.9 1,016.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -367 -388 -503 -508 -693 -459 0.0 0.0   EBITDA   -367 -388 -1,505 -1,719 -2,605 -1,671 0.0 0.0   EBIT   -367 -476 -1,593 -1,807 -2,693 -1,761 0.0 0.0   Pre-tax profit (PTP)   7,615.0 1,960.0 11,737.0 -6,993.0 8,214.0 2,177.7 0.0 0.0   Net earnings   6,989.0 1,526.0 10,993.0 -7,032.0 8,203.0 2,177.7 0.0 0.0   Pre-tax profit without non-rec. items   7,615 1,960 11,737 -6,993 8,214 2,178 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 45.1 0.0 0.0   Shareholders equity total   34,966 36,381 45,374 36,342 44,427 44,004 38,754 38,754   Interest-bearing liabilities   0.0 1,579 1,544 1,772 0.0 2,080 0.0 0.0   Balance sheet total (assets)   35,497 38,431 47,557 40,187 44,703 46,196 38,754 38,754   Net Debt   -31,077 -32,501 -41,683 -33,006 -39,189 -38,815 -34,799 -34,799     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -367 -388 -503 -508 -693 -459 0.0 0.0   Gross profit growth   -90.2% -5.7% -29.6% -1.0% -36.4% 33.7% 0.0% 0.0%   Employees   0 0 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   35,497 38,431 47,557 40,187 44,703 46,196 38,754 38,754   Balance sheet change%   9.5% 8.3% 23.7% -15.5% 11.2% 3.3% -16.1% 0.0%   Added value   -367.0 -388.0 -1,505.0 -1,719.0 -2,605.0 -1,671.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   840 -176 -176 -176 -176 -132 -45 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   100.0% 122.7% 316.7% 355.7% 388.6% 383.4% 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 %   22.5% 5.4% 27.4% -2.1% 19.7% 4.9% 0.0% 0.0%   ROI %   22.7% 5.5% 27.7% -2.2% 20.2% 4.9% 0.0% 0.0%   ROE %   21.3% 4.3% 26.9% -17.2% 20.3% 4.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   98.5% 94.7% 95.4% 90.4% 99.4% 95.3% 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, %   8,467.8% 8,376.5% 2,769.6% 1,920.1% 1,504.4% 2,322.4% 0.0% 0.0%   Gearing %   0.0% 4.3% 3.4% 4.9% 0.0% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 4.4% 2.4% 366.5% 14.8% 5.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   58.6 16.6 19.9 9.1 143.7 18.8 0.0 0.0   Current Ratio   58.6 16.6 19.9 9.1 143.7 18.8 0.0 0.0   Cash and cash equivalent   31,077.0 34,080.0 43,227.0 34,778.0 39,189.0 40,894.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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)   28.8 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   7,325.0 -1,902.0 -2,008.0 -3,441.0 554.0 -1,751.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -1,505 -1,719 -1,303 -836 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -1,505 -1,719 -1,303 -836 0 0   EBIT / employee   0 0 -1,593 -1,807 -1,347 -880 0 0   Net earnings / employee   0 0 10,993 -7,032 4,102 1,089 0 0