Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GYNTELBERG HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.9% 17.9% 6.3% 8.3% 4.9% 4.4% 14.5% 14.5%   Credit score (0-100)   15 9 37 28 44 46 15 15   Credit rating   BB B BBB BB BBB BBB 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   0 0 0 585 374 0 0 0   Gross profit   -7.8 -6.0 -10.7 589 374 -0.6 0.0 0.0   EBITDA   -7.8 -6.0 -10.7 589 374 -0.6 0.0 0.0   EBIT   -7.8 -6.0 -10.7 589 374 -0.6 0.0 0.0   Pre-tax profit (PTP)   -18.8 -101.6 620.5 545.4 369.9 54.5 0.0 0.0   Net earnings   -15.4 -105.1 634.2 394.3 381.7 55.1 0.0 0.0   Pre-tax profit without non-rec. items   -18.8 -102 621 545 370 54.5 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   -287 -392 242 580 726 681 601 601   Interest-bearing liabilities   367 413 447 64.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   93.5 28.0 713 844 755 709 601 601   Net Debt   367 413 447 59.2 -186 -454 -601 -601     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 0 585 374 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -36.1% -100.0% 0.0% 0.0%   Gross profit   -7.8 -6.0 -10.7 589 374 -0.6 0.0 0.0   Gross profit growth   13.9% 22.6% -78.7% 0.0% -36.5% 0.0% 0.0% 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)   93 28 713 844 755 709 601 601   Balance sheet change%   -6.7% -70.1% 2,449.2% 18.3% -10.5% -6.1% -15.2% 0.0%   Added value   -7.8 -6.0 -10.7 589.2 373.9 -0.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 100.6% 99.9% 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 -1.0 -2.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 1.0 2.0 -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% 100.6% 99.9% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 100.6% 99.9% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 67.4% 102.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 67.4% 102.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 93.2% 98.8% 0.0% 0.0% 0.0%   ROA %   -1.9% -21.5% 113.3% 75.7% 46.8% 7.8% 0.0% 0.0%   ROI %   -2.4% -22.0% 116.3% 88.3% 54.6% 8.1% 0.0% 0.0%   ROE %   -15.9% -173.0% 469.0% 95.8% 58.4% 7.8% 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 %   -75.4% -93.3% 34.0% 68.8% 96.2% 96.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 45.0% 7.7% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 44.2% -42.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -4,736.1% -6,891.0% -4,170.8% 10.0% -49.8% 82,199.6% 0.0% 0.0%   Gearing %   -128.0% -105.5% 184.5% 11.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 4.0% 4.9% 17.1% 12.5% 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   0.0 0.1 0.1 0.0 8.4 18.1 0.0 0.0   Current Ratio   0.0 0.1 0.1 0.0 8.4 18.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4.9 186.2 453.7 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 24,851.8 18,590.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 1.0% 64.9% 0.0% 0.0% 0.0%   Net working capital   -366.7 -391.7 -409.8 -257.4 214.1 110.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% -44.0% 57.2% 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