Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRAVØR DYNESEN 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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   1.2% 1.4% 1.6% 1.3% 1.0% 1.2% 9.2% 9.0%   Credit score (0-100)   85 79 74 78 87 80 27 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   89.4 17.9 3.9 33.9 224.2 66.0 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   2,212 1,941 1,756 2,085 2,773 2,406 0.0 0.0   EBITDA   654 377 296 494 993 496 0.0 0.0   EBIT   386 108 71.6 277 824 294 0.0 0.0   Pre-tax profit (PTP)   404.4 127.1 95.4 310.3 856.5 351.8 0.0 0.0   Net earnings   317.0 92.9 72.7 239.9 676.0 272.2 0.0 0.0   Pre-tax profit without non-rec. items   404 127 95.4 310 857 352 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   1,296 1,038 800 642 842 737 0.0 0.0   Shareholders equity total   2,203 1,996 1,979 2,148 2,594 2,192 1,797 1,797   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,007 2,763 2,887 2,785 3,229 2,746 1,797 1,797   Net Debt   -404 -669 -514 -500 -763 -626 -1,797 -1,797     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   2,212 1,941 1,756 2,085 2,773 2,406 0.0 0.0   Gross profit growth   -6.2% -12.2% -9.6% 18.8% 33.0% -13.2% -100.0% 0.0%   Employees   4 4 3 3 3 3 0 0   Employee growth %   0.0% 0.0% -25.0% 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)   3,007 2,763 2,887 2,785 3,229 2,746 1,797 1,797   Balance sheet change%   -8.7% -8.1% 4.5% -3.5% 15.9% -14.9% -34.6% 0.0%   Added value   654.3 376.9 295.7 494.2 1,040.8 496.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -537 -527 -462 -375 31 -308 -737 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 (%)   17.4% 5.6% 4.1% 13.3% 29.7% 12.2% 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 %   12.9% 4.6% 3.6% 11.1% 28.7% 11.8% 0.0% 0.0%   ROI %   17.5% 5.8% 4.7% 14.0% 35.0% 14.5% 0.0% 0.0%   ROE %   14.4% 4.4% 3.7% 11.6% 28.5% 11.4% 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 %   73.4% 72.4% 68.8% 77.1% 80.4% 79.8% 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, %   -61.8% -177.4% -173.7% -101.3% -76.9% -126.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.2 2.4 2.8 3.7 4.1 4.0 0.0 0.0   Current Ratio   2.4 2.8 3.0 4.1 4.6 4.4 0.0 0.0   Cash and cash equivalent   404.4 668.6 513.7 500.5 763.2 625.6 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   975.6 1,066.6 1,353.5 1,582.2 1,818.3 1,510.8 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   164 94 99 165 347 165 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   164 94 99 165 331 165 0 0   EBIT / employee   96 27 24 92 275 98 0 0   Net earnings / employee   79 23 24 80 225 91 0 0