Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRAFFITI VAGTEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   8.8% 8.3% 7.2% 6.5% 6.5% 11.9% 16.5% 16.3%   Credit score (0-100)   29 31 34 35 36 19 11 11   Credit rating   BB BB BBB BBB BBB BB BB BB   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   1,228 1,073 0 0 0 0 0 0   Gross profit   101 93.3 321 338 394 29.6 0.0 0.0   EBITDA   101 93.3 321 338 394 29.6 0.0 0.0   EBIT   63.9 56.4 321 338 394 29.6 0.0 0.0   Pre-tax profit (PTP)   61.9 54.3 318.6 334.5 390.5 29.6 0.0 0.0   Net earnings   45.8 38.4 251.7 263.3 306.3 28.4 0.0 0.0   Pre-tax profit without non-rec. items   61.9 54.3 319 334 390 29.6 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   36.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   296 238 402 388 431 153 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   323 257 557 491 612 156 0.0 0.0   Net Debt   -232 -195 -455 -402 -527 -135 0.0 0.0     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   1,228 1,073 0 0 0 0 0 0   Net sales growth   8.5% -12.6% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   101 93.3 321 338 394 29.6 0.0 0.0   Gross profit growth   -65.4% -7.5% 244.1% 5.4% 16.5% -92.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   323 257 557 491 612 156 0 0   Balance sheet change%   -33.1% -20.4% 116.6% -11.9% 24.7% -74.6% -100.0% 0.0%   Added value   100.8 93.3 321.0 338.3 394.0 29.6 0.0 0.0   Added value %   8.2% 8.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 -74 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 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 %   8.2% 8.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   5.2% 5.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   63.4% 60.4% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   3.7% 3.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.7% 7.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   5.0% 5.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   15.8% 19.4% 78.8% 64.5% 71.4% 7.7% 0.0% 0.0%   ROI %   17.4% 21.1% 100.3% 85.6% 96.1% 10.1% 0.0% 0.0%   ROE %   12.5% 14.4% 78.6% 66.7% 74.8% 9.7% 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 %   91.5% 92.7% 72.1% 79.1% 70.5% 98.6% 0.0% 0.0%   Relative indebtedness %   2.2% 1.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -16.6% -16.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -229.8% -209.4% -141.9% -118.7% -133.7% -455.0% 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   10.5 13.7 3.6 4.8 3.4 72.8 0.0 0.0   Current Ratio   10.5 13.7 3.6 4.8 3.4 72.8 0.0 0.0   Cash and cash equivalent   231.7 195.3 455.3 401.5 526.8 134.8 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)   16.2 9.7 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   32.4 1.1 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   23.3% 24.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   258.9 238.4 401.7 388.3 431.3 153.4 0.0 0.0   Net working capital %   21.1% 22.2% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0