Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grand Oak 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% 5.4% 5.4%   Bankruptcy risk   1.8% 5.2% 16.7% 15.5% 11.9% 15.0% 18.2% 18.0%   Credit score (0-100)   74 44 10 11 19 13 8 8   Credit rating   A BBB BB BB BB BB B B   Credit limit (kDKK)   0.8 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   -8.9 -9.0 -129 -43.3 291 203 0.0 0.0   EBITDA   -8.9 -9.0 -260 -293 -25.7 61.0 0.0 0.0   EBIT   -8.9 -9.0 -260 -293 -25.7 61.0 0.0 0.0   Pre-tax profit (PTP)   233.9 -902.6 -259.9 -296.8 -9.0 54.8 0.0 0.0   Net earnings   236.0 -918.6 -259.9 -296.8 -9.0 54.8 0.0 0.0   Pre-tax profit without non-rec. items   234 -903 -260 -297 -9.0 54.8 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,333 414 43.5 -253 -262 -208 -333 -333   Interest-bearing liabilities   0.0 0.0 78.2 483 264 230 333 333   Balance sheet total (assets)   1,338 420 183 339 63.7 39.1 0.0 0.0   Net Debt   -29.8 -8.3 11.2 289 256 230 333 333     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   -8.9 -9.0 -129 -43.3 291 203 0.0 0.0   Gross profit growth   2.7% -1.4% -1,335.7% 66.5% 0.0% -30.3% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 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)   1,338 420 183 339 64 39 0 0   Balance sheet change%   21.4% -68.6% -56.5% 85.6% -81.2% -38.6% -100.0% 0.0%   Added value   -8.9 -9.0 -259.7 -292.9 -25.7 61.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   100.0% 100.0% 201.0% 676.5% -8.8% 30.0% 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 %   19.2% -102.5% -86.0% -75.8% -1.7% 21.2% 0.0% 0.0%   ROI %   19.3% -103.2% -96.7% -97.2% -2.1% 24.6% 0.0% 0.0%   ROE %   19.4% -105.2% -113.6% -155.1% -4.5% 106.6% 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 %   99.6% 98.6% 23.8% -42.7% -80.5% -84.1% -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, %   335.5% 92.1% -4.3% -98.7% -996.0% 376.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 179.9% -190.6% -100.5% -110.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.1% 1.1% 0.3% 2.4% 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   7.9 16.9 0.8 0.4 0.2 0.2 0.0 0.0   Current Ratio   7.9 16.9 0.8 0.6 0.2 0.2 0.0 0.0   Cash and cash equivalent   29.8 8.3 67.0 193.8 7.7 0.2 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   40.0 92.5 -31.5 -253.4 -262.4 -207.6 -166.3 -166.3   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 -260 -293 -26 61 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -260 -293 -26 61 0 0   EBIT / employee   0 0 -260 -293 -26 61 0 0   Net earnings / employee   0 0 -260 -297 -9 55 0 0