Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GUL KLUD 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  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% 3.3%   Bankruptcy risk   13.6% 8.4% 9.8% 10.5% 10.6% 8.8% 21.6% 17.5%   Credit score (0-100)   18 31 26 23 22 27 4 9   Credit rating   BB BB BB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   82.5 38.1 -60.0 17.3 199 77.1 0.0 0.0   EBITDA   82.5 38.1 -60.0 -48.6 199 77.1 0.0 0.0   EBIT   82.5 38.1 -60.0 -48.6 199 77.1 0.0 0.0   Pre-tax profit (PTP)   81.6 37.1 -60.3 -103.1 198.3 76.7 0.0 0.0   Net earnings   67.5 25.2 -47.1 -145.0 205.5 58.2 0.0 0.0   Pre-tax profit without non-rec. items   81.6 37.1 -60.3 -103 198 76.7 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   143 168 121 -203 2.7 60.9 10.9 10.9   Interest-bearing liabilities   5.4 5.8 96.8 258 258 258 0.0 0.0   Balance sheet total (assets)   169 212 226 109 319 359 10.9 10.9   Net Debt   -139 -129 -13.3 195 -14.6 -68.3 -10.9 -10.9     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   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   82.5 38.1 -60.0 17.3 199 77.1 0.0 0.0   Gross profit growth   0.0% -53.8% 0.0% 0.0% 1,044.9% -61.2% -100.0% 0.0%   Employees   1 0 0 1 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% -100.0% 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)   169 212 226 109 319 359 11 11   Balance sheet change%   99.1% 25.3% 6.9% -51.9% 193.1% 12.6% -97.0% 0.0%   Added value   82.5 38.1 -60.0 -48.6 198.5 77.1 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   1.0 2.0 -1.0 -2.0 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 %   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% 100.0% -280.4% 100.0% 100.0% 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 %   65.1% 20.0% -27.4% -36.7% 63.0% 22.7% 0.0% 0.0%   ROI %   72.7% 23.7% -30.6% -41.5% 76.5% 26.6% 0.0% 0.0%   ROE %   61.8% 16.2% -32.6% -126.2% 368.5% 183.0% 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 %   84.6% 79.4% 54.1% -65.1% 0.8% 16.9% 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, %   -168.7% -337.8% 22.2% -400.4% -7.4% -88.6% 0.0% 0.0%   Gearing %   3.8% 3.4% 80.0% -127.3% 9,544.6% 424.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.0% 19.1% 0.6% 2.5% 0.1% 0.1% 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   6.5 3.7 1.6 0.3 1.0 1.1 0.0 0.0   Current Ratio   6.5 3.7 1.5 0.3 1.0 1.1 0.0 0.0   Cash and cash equivalent   144.6 134.6 110.1 63.4 272.7 326.4 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)   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   142.9 118.1 54.0 -219.8 -14.3 43.9 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  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   83 0 0 -49 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 0 0 -49 0 0 0 0   EBIT / employee   83 0 0 -49 0 0 0 0   Net earnings / employee   67 0 0 -145 0 0 0 0