Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GARTNERIET NISLEVGAARD 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% 0.5% 0.5%   Bankruptcy risk   2.2% 3.1% 3.6% 2.1% 3.2% 3.7% 18.2% 17.9%   Credit score (0-100)   68 58 53 65 55 50 8 8   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.1 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   984 1,182 1,516 1,653 1,556 1,420 0.0 0.0   EBITDA   332 168 321 814 723 570 0.0 0.0   EBIT   249 92.0 244 674 584 442 0.0 0.0   Pre-tax profit (PTP)   203.0 31.0 237.0 603.0 572.0 405.4 0.0 0.0   Net earnings   158.0 25.0 185.0 470.0 446.0 315.9 0.0 0.0   Pre-tax profit without non-rec. items   203 31.0 237 603 572 405 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   705 1,658 2,184 2,161 1,926 1,702 0.0 0.0   Shareholders equity total   379 404 589 1,058 604 521 171 171   Interest-bearing liabilities   765 799 0.0 94.0 0.0 409 0.0 0.0   Balance sheet total (assets)   1,462 1,817 2,556 2,975 2,256 3,046 171 171   Net Debt   754 754 -226 81.0 -232 -799 -171 -171     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   984 1,182 1,516 1,653 1,556 1,420 0.0 0.0   Gross profit growth   48.9% 20.1% 28.3% 9.0% -5.9% -8.7% -100.0% 0.0%   Employees   0 0 0 0 0 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)   1,462 1,817 2,556 2,975 2,256 3,046 171 171   Balance sheet change%   -2.5% 24.3% 40.7% 16.4% -24.2% 35.0% -94.4% 0.0%   Added value   332.0 168.0 321.0 814.0 724.0 569.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   437 877 449 -163 -374 -352 -1,702 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 5.0 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 (%)   25.3% 7.8% 16.1% 40.8% 37.5% 31.1% 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 %   16.8% 5.6% 12.2% 25.0% 22.7% 16.8% 0.0% 0.0%   ROI %   26.7% 7.6% 28.8% 79.3% 67.5% 58.1% 0.0% 0.0%   ROE %   52.7% 6.4% 37.3% 57.1% 53.7% 56.2% 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 %   25.9% 22.2% 23.0% 35.6% 26.8% 17.1% 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, %   227.1% 448.8% -70.4% 10.0% -32.1% -140.3% 0.0% 0.0%   Gearing %   201.8% 197.8% 0.0% 8.9% 0.0% 78.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 7.8% 7.3% 185.1% 44.7% 19.8% 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   0.1 0.1 0.2 0.4 0.2 0.5 0.0 0.0   Current Ratio   0.7 0.1 0.2 0.4 0.2 0.5 0.0 0.0   Cash and cash equivalent   11.0 45.0 226.0 13.0 232.0 1,208.1 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   -320.0 -1,212.0 -1,606.0 -1,116.0 -1,334.0 -1,195.2 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 0 0 570 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 570 0 0   EBIT / employee   0 0 0 0 0 442 0 0   Net earnings / employee   0 0 0 0 0 316 0 0