Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRUNDE A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   2.4% 1.2% 1.3% 1.5% 1.2% 2.5% 8.1% 8.1%   Credit score (0-100)   65 82 79 75 82 61 30 30   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 61.3 107.2 36.9 218.7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   67.4 265 1,379 -950 84.5 95.8 0.0 0.0   EBITDA   26.9 265 1,379 -950 84.5 95.8 0.0 0.0   EBIT   47.1 208 4,171 2,062 85.7 -303 0.0 0.0   Pre-tax profit (PTP)   -188.4 149.3 3,917.9 1,827.4 -130.2 -616.6 0.0 0.0   Net earnings   -122.5 1,583.4 3,665.7 1,643.0 -101.3 -480.6 0.0 0.0   Pre-tax profit without non-rec. items   -188 34.2 3,918 1,827 -130 -617 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   6,062 6,500 5,200 18,000 18,337 7,800 0.0 0.0   Shareholders equity total   1,524 3,108 6,773 8,416 8,315 7,835 7,335 7,335   Interest-bearing liabilities   7,409 8,219 14,960 10,006 10,193 10,276 0.0 0.0   Balance sheet total (assets)   9,148 11,542 22,439 18,605 18,698 18,354 7,335 7,335   Net Debt   7,373 8,183 12,524 10,006 10,193 10,276 -7,335 -7,335     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   67.4 265 1,379 -950 84.5 95.8 0.0 0.0   Gross profit growth   0.0% 293.4% 420.0% 0.0% 0.0% 13.4% -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)   9,148 11,542 22,439 18,605 18,698 18,354 7,335 7,335   Balance sheet change%   -7.8% 26.2% 94.4% -17.1% 0.5% -1.8% -60.0% 0.0%   Added value   47.1 207.7 4,171.1 2,062.4 85.7 -303.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,162 438 -1,300 12,800 337 -10,537 -7,800 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 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   69.9% 78.3% 302.4% -217.2% 101.4% -316.4% 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 %   0.5% 2.0% 24.6% 10.0% 0.5% -1.6% 0.0% 0.0%   ROI %   0.5% 2.0% 25.3% 10.3% 0.5% -1.7% 0.0% 0.0%   ROE %   -9.2% 68.4% 74.2% 21.6% -1.2% -6.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   16.7% 26.9% 30.2% 45.2% 44.5% 42.7% 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, %   27,445.4% 3,085.3% 908.0% -1,053.6% 12,065.2% 10,729.4% 0.0% 0.0%   Gearing %   486.0% 264.5% 220.9% 118.9% 122.6% 131.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 2.2% 2.2% 1.9% 2.1% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.3 0.3 0.1 0.0 0.0 0.0 0.0   Current Ratio   0.4 1.0 1.4 0.1 0.0 1.4 0.0 0.0   Cash and cash equivalent   36.0 36.0 2,435.9 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -4,538.0 146.9 4,980.7 -6,300.6 -6,856.1 3,130.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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