Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRUNKEVENT 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   16.2% 15.8% 21.6% 10.6% 7.9% 9.1% 18.3% 18.1%   Credit score (0-100)   12 13 4 22 30 26 8 8   Credit rating   BB BB B BB BB BB B B   Credit limit (kDKK)   -0.0 0.0 -0.0 -0.0 0.0 0.0 -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   1,683 2,536 902 1,228 1,650 593 0.0 0.0   EBITDA   479 725 -493 404 1,344 -14.6 0.0 0.0   EBIT   427 605 -702 404 1,344 -14.6 0.0 0.0   Pre-tax profit (PTP)   394.0 549.0 -659.0 372.4 1,299.9 -6.8 0.0 0.0   Net earnings   305.0 425.0 -856.0 625.8 1,012.6 -5.3 0.0 0.0   Pre-tax profit without non-rec. items   394 549 -659 372 1,300 -6.8 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   269 418 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,257 -832 -1,687 -1,061 126 121 -3.9 -3.9   Interest-bearing liabilities   167 663 1,920 1,147 547 447 3.9 3.9   Balance sheet total (assets)   3,526 3,564 6,072 1,690 2,075 1,525 0.0 0.0   Net Debt   -1,245 -1,212 1,920 325 -602 -163 3.9 3.9     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   1,683 2,536 902 1,228 1,650 593 0.0 0.0   Gross profit growth   47.6% 50.7% -64.4% 36.2% 34.4% -64.1% -100.0% 0.0%   Employees   2 3 2 2 0 1 0 0   Employee growth %   0.0% 50.0% -33.5% 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)   3,526 3,564 6,072 1,690 2,075 1,525 0 0   Balance sheet change%   -40.2% 1.1% 70.4% -72.2% 22.8% -26.5% -100.0% 0.0%   Added value   479.0 725.0 -493.0 404.4 1,343.7 -14.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 29 -627 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 -1.0 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 (%)   25.4% 23.9% -77.8% 32.9% 81.4% -2.5% 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 %   7.7% 13.2% -10.7% 7.7% 55.7% 0.6% 0.0% 0.0%   ROI %   284.7% 145.8% -50.2% 26.4% 147.8% 1.6% 0.0% 0.0%   ROE %   6.5% 12.0% -17.8% 16.1% 111.5% -4.3% 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 %   -26.3% -18.9% -21.7% -41.3% 7.0% 9.0% -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, %   -259.9% -167.2% -389.6% 80.3% -44.8% 1,117.0% 0.0% 0.0%   Gearing %   -13.3% -79.7% -113.8% -108.1% 432.7% 369.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   48.0% 13.5% 0.8% 2.1% 5.4% 3.4% 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   0.7 0.7 0.8 1.1 2.2 2.6 0.0 0.0   Current Ratio   0.7 0.7 0.8 1.0 1.7 2.0 0.0 0.0   Cash and cash equivalent   1,412.0 1,875.0 0.0 822.5 1,148.8 609.6 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   -1,526.0 -1,250.0 -1,687.1 -36.5 873.5 758.0 -1.9 -1.9   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   240 242 -247 203 0 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   240 242 -247 203 0 -15 0 0   EBIT / employee   214 202 -352 203 0 -15 0 0   Net earnings / employee   153 142 -429 314 0 -5 0 0