Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GUCUVI Ejendomme 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   10.1% 8.4% 7.9% 8.5% 4.2% 3.8% 17.5% 17.5%   Credit score (0-100)   26 30 31 28 48 50 9 9   Credit rating   BB BB BB BB BBB BBB 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)  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 0 168 168 168 168   Gross profit   105 112 88.7 65.4 106 120 0.0 0.0   EBITDA   105 112 88.7 65.4 106 120 0.0 0.0   EBIT   105 112 88.7 65.4 106 120 0.0 0.0   Pre-tax profit (PTP)   103.1 111.1 87.2 61.4 101.9 118.4 0.0 0.0   Net earnings   80.1 86.4 67.6 47.1 79.3 92.1 0.0 0.0   Pre-tax profit without non-rec. items   103 111 87.2 61.4 102 118 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   290 290 290 290 290 290 0.0 0.0   Shareholders equity total   155 242 255 247 269 303 202 202   Interest-bearing liabilities   92.3 28.7 28.1 43.3 42.7 42.7 0.0 0.0   Balance sheet total (assets)   302 324 333 311 337 389 202 202   Net Debt   80.1 -5.8 -15.8 21.8 -4.6 -56.8 -202 -202     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 0 168 168 168 168   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   105 112 88.7 65.4 106 120 0.0 0.0   Gross profit growth   13.3% 7.4% -21.1% -26.3% 61.9% 13.1% -100.0% 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)   302 324 333 311 337 389 202 202   Balance sheet change%   0.5% 7.4% 2.9% -6.7% 8.3% 15.5% -48.2% 0.0%   Added value   104.8 112.5 88.7 65.4 105.9 119.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 63.0% 71.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 -290 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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% 63.0% 71.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 63.0% 71.3% 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% 0.0% 47.2% 54.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 47.2% 54.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 60.7% 70.5% 0.0% 0.0%   ROA %   34.8% 36.0% 27.0% 20.3% 32.7% 33.0% 0.0% 0.0%   ROI %   39.7% 43.4% 32.1% 22.8% 35.1% 36.4% 0.0% 0.0%   ROE %   69.5% 43.5% 27.2% 18.7% 30.7% 32.2% 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 %   51.4% 74.6% 76.5% 79.5% 80.0% 77.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 40.1% 51.5% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 12.0% -7.8% -120.0% -120.0%   Net int. bear. debt to EBITDA, %   76.5% -5.1% -17.8% 33.4% -4.3% -47.5% 0.0% 0.0%   Gearing %   59.5% 11.9% 11.0% 17.5% 15.9% 14.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 2.3% 5.6% 11.2% 9.2% 3.2% 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 0.4 0.6 0.3 0.7 1.2 0.0 0.0   Current Ratio   0.1 0.4 0.6 0.3 0.7 1.2 0.0 0.0   Cash and cash equivalent   12.2 34.5 43.9 21.4 47.3 99.6 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% 28.2% 59.3% 120.0% 120.0%   Net working capital   -134.3 -48.0 -34.3 -42.2 -20.1 13.1 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -12.0% 7.8% 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