Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GARNE & MADSEN 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   1.5% 0.9% 2.2% 1.0% 1.9% 0.8% 8.1% 8.1%   Credit score (0-100)   77 90 65 86 69 90 30 30   Credit rating   A A BBB A A AA BB BB   Credit limit (kDKK)   76.3 1,669.1 0.6 1,331.3 5.1 1,514.0 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   -124 -165 -401 -213 -175 -365 0.0 0.0   EBITDA   -485 -302 -521 -527 -476 -667 0.0 0.0   EBIT   -627 -845 -723 -663 -521 -712 0.0 0.0   Pre-tax profit (PTP)   -2,580.8 408.6 -363.7 722.5 -3,342.4 1,007.2 0.0 0.0   Net earnings   -2,046.1 252.0 -767.0 1,074.3 -2,636.8 762.3 0.0 0.0   Pre-tax profit without non-rec. items   -2,581 409 -364 723 -3,342 1,007 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   4,777 4,121 517 169 124 3,342 0.0 0.0   Shareholders equity total   21,459 21,603 19,045 20,119 17,282 17,927 17,680 17,680   Interest-bearing liabilities   0.0 22.1 0.0 0.1 0.1 0.0 0.0 0.0   Balance sheet total (assets)   22,324 22,204 20,660 20,948 18,462 20,126 17,680 17,680   Net Debt   -16,303 -17,026 -20,007 -20,323 -17,112 -15,608 -17,680 -17,680     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   -124 -165 -401 -213 -175 -365 0.0 0.0   Gross profit growth   64.0% -33.5% -143.1% 46.8% 17.9% -108.8% 0.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 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)   22,324 22,204 20,660 20,948 18,462 20,126 17,680 17,680   Balance sheet change%   -9.2% -0.5% -7.0% 1.4% -11.9% 9.0% -12.2% 0.0%   Added value   -484.8 -301.6 -521.3 -526.7 -385.4 -666.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   596 -1,199 -3,805 -484 -90 3,173 -3,342 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 (%)   507.0% 511.9% 180.2% 310.8% 297.9% 194.8% 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 %   2.8% 2.1% -0.7% 4.1% 0.1% 6.1% 0.0% 0.0%   ROI %   2.9% 2.2% -0.8% 4.3% 0.1% 6.7% 0.0% 0.0%   ROE %   -9.1% 1.2% -3.8% 5.5% -14.1% 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 %   96.1% 97.3% 92.2% 96.0% 93.6% 89.1% 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, %   3,362.7% 5,644.9% 3,838.1% 3,858.9% 3,592.2% 2,340.5% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6,492.8% 557.2% 1,883.6% 257,935.4% 3,841,459.4% 433,810.5% 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   20.0 29.4 12.5 25.1 15.5 7.6 0.0 0.0   Current Ratio   20.0 29.9 12.5 25.1 15.5 7.6 0.0 0.0   Cash and cash equivalent   16,302.9 17,048.3 20,007.3 20,323.4 17,111.7 15,608.0 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   10,908.9 5,228.9 8,622.4 7,286.8 4,385.4 482.8 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   -242 -302 -521 -527 -385 -667 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -242 -302 -521 -527 -476 -667 0 0   EBIT / employee   -313 -845 -723 -663 -521 -712 0 0   Net earnings / employee   -1,023 252 -767 1,074 -2,637 762 0 0