Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GOLDEN BEEF 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   7.9% 27.7% 22.7% 12.1% 21.0% 16.5% 20.2% 17.9%   Credit score (0-100)   33 3 4 19 4 10 5 8   Credit rating   BB B B BB B BB B B   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   286 0 0 0 0 0 0 0   Gross profit   12.7 -12.6 -13.0 18.0 -9.0 -29.9 0.0 0.0   EBITDA   12.7 -12.6 -13.0 18.0 -9.0 -29.9 0.0 0.0   EBIT   12.7 -12.6 -13.0 18.0 -9.0 -29.9 0.0 0.0   Pre-tax profit (PTP)   12.3 -12.6 -13.0 15.0 -10.0 -30.3 0.0 0.0   Net earnings   9.5 -12.6 -11.0 15.0 -10.0 -30.3 0.0 0.0   Pre-tax profit without non-rec. items   12.3 -12.6 -13.0 15.0 -10.0 -30.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   130 117 106 121 70.0 39.5 -40.5 -40.5   Interest-bearing liabilities   0.0 0.0 0.0 7.0 11.0 8.8 40.5 40.5   Balance sheet total (assets)   174 120 110 172 96.0 60.3 0.0 0.0   Net Debt   -156 -110 -82.0 -154 -49.0 3.3 40.5 40.5     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   286 0 0 0 0 0 0 0   Net sales growth   -4.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   12.7 -12.6 -13.0 18.0 -9.0 -29.9 0.0 0.0   Gross profit growth   -58.0% 0.0% -3.0% 0.0% 0.0% -232.0% 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)   174 120 110 172 96 60 0 0   Balance sheet change%   7.8% -31.0% -8.3% 56.4% -44.2% -37.2% -100.0% 0.0%   Added value   12.7 -12.6 -13.0 18.0 -9.0 -29.9 0.0 0.0   Added value %   4.5% 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   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   4.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   4.5% 0.0% 0.0% 0.0% 0.0% 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 %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   7.6% -8.6% -11.3% 12.8% -6.7% -38.2% 0.0% 0.0%   ROI %   10.2% -10.2% -11.6% 15.4% -8.6% -46.2% 0.0% 0.0%   ROE %   7.6% -10.2% -9.8% 13.2% -10.5% -55.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   74.9% 98.0% 96.4% 70.3% 72.9% 65.4% -100.0% -100.0%   Relative indebtedness %   15.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -39.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -1,226.2% 875.4% 630.8% -855.6% 544.4% -11.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 5.8% 15.7% 22.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 85.7% 11.1% 4.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   4.0 47.3 21.8 3.4 3.5 2.2 0.0 0.0   Current Ratio   4.0 49.3 27.5 3.4 3.7 2.9 0.0 0.0   Cash and cash equivalent   156.3 110.5 82.0 161.0 60.0 5.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   18.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   47.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   60.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   130.1 117.5 106.0 121.0 70.0 39.5 -20.3 -20.3   Net working capital %   45.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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