Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gjellerod-Egedal Holding 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.0% 2.1% 2.7% 0.7% 1.1% 5.6% 11.7% 11.7%   Credit score (0-100)   89 68 60 93 85 40 21 21   Credit rating   A A BBB AA A BBB BB BB   Credit limit (kDKK)   47.7 0.0 0.0 121.3 106.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -5.8 -6.0 -6.6 -7.6 102 698 0.0 0.0   EBITDA   -5.8 -6.0 -6.6 -7.6 102 698 0.0 0.0   EBIT   -5.8 -6.0 -6.6 -7.6 86.6 655 0.0 0.0   Pre-tax profit (PTP)   323.5 -23.7 -84.0 703.1 1,011.4 555.4 0.0 0.0   Net earnings   324.8 -22.2 -82.5 704.8 998.8 429.7 0.0 0.0   Pre-tax profit without non-rec. items   323 -23.7 -84.0 703 1,011 555 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 3,408 0.0 0.0 0.0   Shareholders equity total   753 731 648 1,353 2,252 671 621 621   Interest-bearing liabilities   20.2 35.8 62.5 69.3 2,408 0.0 0.0 0.0   Balance sheet total (assets)   777 771 715 1,607 6,333 1,684 621 621   Net Debt   15.5 31.0 56.9 50.7 2,019 -1,684 -621 -621     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -5.8 -6.0 -6.6 -7.6 102 698 0.0 0.0   Gross profit growth   3.3% -3.0% -10.4% -14.6% 0.0% 584.2% -100.0% 0.0%   Employees   0 1 1 1 1 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)   777 771 715 1,607 6,333 1,684 621 621   Balance sheet change%   75.4% -0.9% -7.2% 124.8% 294.1% -73.4% -63.1% 0.0%   Added value   -5.8 -6.0 -6.6 -7.6 86.6 697.8 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 3,392 -3,450 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 84.9% 93.9% 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 %   53.0% -3.0% -11.3% 60.6% 26.2% 15.0% 0.0% 0.0%   ROI %   53.4% -3.0% -11.3% 65.9% 34.1% 22.4% 0.0% 0.0%   ROE %   55.0% -3.0% -12.0% 70.4% 55.4% 29.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   96.9% 94.8% 90.7% 84.2% 35.6% 39.9% 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, %   -265.3% -516.4% -859.5% -668.2% 1,979.4% -241.3% 0.0% 0.0%   Gearing %   2.7% 4.9% 9.6% 5.1% 106.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.9% 0.4% 0.2% 2.4% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 0.4 0.6 3.0 0.2 1.9 0.0 0.0   Current Ratio   0.2 0.4 0.6 3.0 0.2 1.9 0.0 0.0   Cash and cash equivalent   4.8 4.8 5.5 18.6 389.2 1,683.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -18.4 -23.7 -28.3 146.3 -2,934.2 801.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -6 -7 -8 87 698 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -6 -7 -8 102 698 0 0   EBIT / employee   0 -6 -7 -8 87 655 0 0   Net earnings / employee   0 -22 -82 705 999 430 0 0