Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Globalization Partners Denmark 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% 7.2% 7.2%   Bankruptcy risk   12.2% 9.2% 4.9% 5.5% 4.4% 4.8% 7.1% 7.1%   Credit score (0-100)   21 28 44 40 46 44 34 34   Credit rating   BB BB BBB BBB BBB BBB BBB BBB   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   5,264 26,920 26,636 54,064 93,359 120,076 0.0 0.0   EBITDA   298 1,373 1,317 2,644 4,645 202 0.0 0.0   EBIT   298 1,373 1,317 2,644 4,645 202 0.0 0.0   Pre-tax profit (PTP)   297.0 1,371.1 1,306.7 2,637.2 4,530.9 153.3 0.0 0.0   Net earnings   230.3 1,060.1 1,002.6 2,051.3 3,263.9 358.6 0.0 0.0   Pre-tax profit without non-rec. items   297 1,371 1,307 2,637 4,531 153 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   338 1,398 2,401 4,452 7,716 8,075 8,025 8,025   Interest-bearing liabilities   0.0 0.0 0.0 3,335 0.0 32,746 0.0 0.0   Balance sheet total (assets)   1,272 4,912 8,646 16,220 14,631 53,529 8,025 8,025   Net Debt   -115 -191 -230 1,735 -3,347 23,914 -8,025 -8,025     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   5,264 26,920 26,636 54,064 93,359 120,076 0.0 0.0   Gross profit growth   238.6% 411.4% -1.1% 103.0% 72.7% 28.6% -100.0% 0.0%   Employees   4 16 18 35 55 75 0 0   Employee growth %   100.0% 300.0% 12.5% 94.4% 57.1% 36.4% -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)   1,272 4,912 8,646 16,220 14,631 53,529 8,025 8,025   Balance sheet change%   254.6% 286.1% 76.0% 87.6% -9.8% 265.9% -85.0% 0.0%   Added value   298.3 1,373.0 1,317.3 2,643.9 4,645.2 202.4 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   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% 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 (%)   5.7% 5.1% 4.9% 4.9% 5.0% 0.2% 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 %   36.6% 44.4% 19.4% 21.3% 30.1% 0.6% 0.0% 0.0%   ROI %   133.6% 107.8% 57.1% 51.9% 59.9% 0.8% 0.0% 0.0%   ROE %   103.1% 122.1% 52.8% 59.9% 53.6% 4.5% 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 %   26.6% 28.5% 27.8% 27.4% 52.7% 15.1% 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, %   -38.6% -13.9% -17.5% 65.6% -72.1% 11,813.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 74.9% 0.0% 405.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.4% 6.9% 0.3% 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   1.4 1.8 1.4 1.4 2.1 1.2 0.0 0.0   Current Ratio   1.4 1.8 1.4 1.4 2.1 1.2 0.0 0.0   Cash and cash equivalent   115.3 190.8 230.2 1,599.9 3,347.5 8,831.3 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   338.4 2,209.3 2,401.1 4,452.4 7,716.2 8,074.8 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   75 86 73 76 84 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 86 73 76 84 3 0 0   EBIT / employee   75 86 73 76 84 3 0 0   Net earnings / employee   58 66 56 59 59 5 0 0