Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gera-TDZ 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   0.0% 0.0% 11.8% 9.9% 5.1% 4.7% 12.0% 11.7%   Credit score (0-100)   0 0 19 24 42 46 20 20   Credit rating   N/A N/A BB BB BBB BBB 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)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 463 1,160 1,301 1,009 0.0 0.0   EBITDA   0.0 0.0 311 779 697 380 0.0 0.0   EBIT   0.0 0.0 311 779 697 377 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 308.9 770.3 651.5 335.3 0.0 0.0   Net earnings   0.0 0.0 239.6 598.0 496.2 257.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 309 770 652 335 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 60.2 0.0 0.0   Shareholders equity total   0.0 0.0 280 648 844 852 612 612   Interest-bearing liabilities   0.0 0.0 0.0 0.0 475 926 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,633 2,420 2,324 2,516 612 612   Net Debt   0.0 0.0 -283 -399 475 926 -612 -612     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 463 1,160 1,301 1,009 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 150.5% 12.1% -22.5% -100.0% 0.0%   Employees   0 0 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)   0 0 1,633 2,420 2,324 2,516 612 612   Balance sheet change%   0.0% 0.0% 0.0% 48.2% -3.9% 8.3% -75.7% 0.0%   Added value   0.0 0.0 311.0 779.3 697.3 379.8 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 0 57 -60 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 67.1% 67.2% 53.6% 37.3% 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 %   0.0% 0.0% 19.0% 38.5% 29.4% 15.6% 0.0% 0.0%   ROI %   0.0% 0.0% 111.2% 168.1% 71.0% 24.3% 0.0% 0.0%   ROE %   0.0% 0.0% 85.7% 129.0% 66.5% 30.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 17.1% 26.8% 36.3% 33.8% 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, %   0.0% 0.0% -90.9% -51.2% 68.1% 243.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 56.3% 108.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 19.5% 5.9% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.2 1.4 0.9 0.9 0.0 0.0   Current Ratio   0.0 0.0 1.2 1.4 1.6 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 282.7 399.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 279.6 647.6 843.8 764.4 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  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 311 779 697 380 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 311 779 697 380 0 0   EBIT / employee   0 0 311 779 697 377 0 0   Net earnings / employee   0 0 240 598 496 258 0 0