Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gamél 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% 1.6% 1.6%   Bankruptcy risk   9.8% 7.4% 15.6% 7.7% 7.8% 9.5% 12.4% 12.2%   Credit score (0-100)   26 34 12 30 31 25 19 19   Credit rating   BB BB BB BB BB BB BB BB   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 0 0 0 0   Gross profit   229 196 31.5 458 237 61.0 0.0 0.0   EBITDA   16.3 37.2 -107 415 128 -1.0 0.0 0.0   EBIT   16.3 37.2 -107 415 128 -1.0 0.0 0.0   Pre-tax profit (PTP)   16.3 37.2 -106.9 415.4 127.7 -1.0 0.0 0.0   Net earnings   11.6 48.0 -178.7 417.4 94.3 -1.9 0.0 0.0   Pre-tax profit without non-rec. items   16.3 37.2 -107 415 128 -1.0 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   0.0 46.4 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   73.0 121 -57.7 360 456 454 404 404   Interest-bearing liabilities   0.0 65.9 65.9 4.4 4.4 41.6 0.0 0.0   Balance sheet total (assets)   177 234 91.8 659 551 566 404 404   Net Debt   -149 -116 22.1 -388 -281 -243 -404 -404     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   229 196 31.5 458 237 61.0 0.0 0.0   Gross profit growth   -0.4% -14.3% -84.0% 1,352.7% -48.2% -74.3% -100.0% 0.0%   Employees   1 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)   177 234 92 659 551 566 404 404   Balance sheet change%   -27.6% 31.8% -60.7% 618.1% -16.4% 2.6% -28.5% 0.0%   Added value   16.3 37.2 -106.9 415.4 127.7 -1.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 46 -46 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   2.0 3.0 -1.0 1.0 2.0 -1.0 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 (%)   7.1% 18.9% -339.3% 90.8% 53.9% -1.7% 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 %   7.7% 18.1% -55.8% 102.7% 21.1% -0.2% 0.0% 0.0%   ROI %   17.4% 28.6% -84.6% 193.2% 31.0% -0.2% 0.0% 0.0%   ROE %   12.4% 49.5% -167.9% 184.9% 23.1% -0.4% 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 %   41.1% 51.7% -38.6% 54.6% 82.8% 80.4% 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, %   -913.4% -313.1% -20.7% -93.4% -219.8% 24,117.4% 0.0% 0.0%   Gearing %   0.0% 54.5% -114.2% 1.2% 1.0% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.7 1.7 0.6 2.2 5.8 5.1 0.0 0.0   Current Ratio   1.7 1.7 0.6 2.2 5.8 5.1 0.0 0.0   Cash and cash equivalent   149.2 182.4 43.8 392.4 285.1 284.5 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   73.0 74.6 -57.7 359.7 456.3 454.5 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   16 37 -107 415 128 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 37 -107 415 128 -1 0 0   EBIT / employee   16 37 -107 415 128 -1 0 0   Net earnings / employee   12 48 -179 417 94 -2 0 0