Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GLOBECOM 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% 2.6% 2.6%   Bankruptcy risk   5.3% 4.4% 3.3% 4.6% 1.3% 1.8% 11.1% 10.9%   Credit score (0-100)   43 48 54 44 80 70 22 22   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 156.2 1.7 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   4,004 5,029 6,290 17,406 9,903 6,519 0.0 0.0   EBITDA   382 -329 1,169 11,575 4,681 1,141 0.0 0.0   EBIT   337 -371 1,131 11,024 4,574 1,022 0.0 0.0   Pre-tax profit (PTP)   258.6 -571.4 870.7 10,843.6 4,039.1 904.8 0.0 0.0   Net earnings   231.7 -464.3 672.0 8,521.8 3,012.1 678.5 0.0 0.0   Pre-tax profit without non-rec. items   259 -571 871 10,844 4,039 905 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   73.8 56.6 19.0 1,093 308 233 0.0 0.0   Shareholders equity total   731 267 939 2,975 3,987 1,665 840 840   Interest-bearing liabilities   2,800 2,511 0.0 296 5.6 2.0 0.0 0.0   Balance sheet total (assets)   7,066 3,823 3,987 3,992 7,391 3,787 840 840   Net Debt   1,810 2,079 -3,151 -840 -2,782 -95.1 -840 -840     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   4,004 5,029 6,290 17,406 9,903 6,519 0.0 0.0   Gross profit growth   -14.0% 25.6% 25.1% 176.7% -43.1% -34.2% -100.0% 0.0%   Employees   0 0 0 10 10 11 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 10.0% -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)   7,066 3,823 3,987 3,992 7,391 3,787 840 840   Balance sheet change%   94.0% -45.9% 4.3% 0.1% 85.1% -48.8% -77.8% 0.0%   Added value   381.9 -329.2 1,168.8 11,575.0 5,125.3 1,141.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -91 -59 -75 523 -891 -194 -233 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   8.4% -7.4% 18.0% 63.3% 46.2% 15.7% 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 %   7.5% -5.3% 30.9% 278.4% 96.5% 31.2% 0.0% 0.0%   ROI %   15.0% -9.2% 65.0% 527.8% 151.3% 61.6% 0.0% 0.0%   ROE %   37.7% -93.1% 111.5% 435.5% 86.5% 24.0% 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 %   10.3% 7.0% 23.5% 74.5% 53.9% 44.0% 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, %   474.0% -631.5% -269.6% -7.3% -59.4% -8.3% 0.0% 0.0%   Gearing %   383.1% 941.8% 0.0% 10.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 10.6% 26.9% 178.4% 964.7% 22,219.4% 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 0.8 1.3 2.7 1.9 1.6 0.0 0.0   Current Ratio   1.1 1.1 1.3 2.8 2.1 1.6 0.0 0.0   Cash and cash equivalent   989.7 432.5 3,150.7 1,136.7 2,787.7 97.0 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   657.1 210.0 919.6 1,881.2 3,678.4 1,329.9 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  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 1,157 513 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,157 468 104 0 0   EBIT / employee   0 0 0 1,102 457 93 0 0   Net earnings / employee   0 0 0 852 301 62 0 0