Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GLID HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 0.0% 0.0% 0.4% 0.6% 0.5% 7.9% 7.7%   Credit score (0-100)   0 0 0 99 97 99 30 30   Credit rating   N/A N/A N/A AAA AA AAA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 8,156.5 10,178.6 10,137.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 38,212 46,871 35,240 0.0 0.0   EBITDA   0.0 0.0 0.0 23,356 26,278 18,983 0.0 0.0   EBIT   0.0 0.0 0.0 22,657 25,597 18,302 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 20,436.7 42,724.0 13,636.6 0.0 0.0   Net earnings   0.0 0.0 0.0 15,889.9 33,297.8 10,314.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 20,437 42,724 13,637 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 0.0 2,823 2,177 1,960 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 60,837 82,134 82,499 62,701 62,701   Interest-bearing liabilities   0.0 0.0 0.0 9,758 8,828 18,111 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 101,378 114,687 121,346 62,701 62,701   Net Debt   0.0 0.0 0.0 -35,833 -68,001 -63,972 -62,701 -62,701     See the entire balance sheet 1000.0 Volume  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e 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 0.0 38,212 46,871 35,240 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 22.7% -24.8% -100.0% 0.0%   Employees   0 0 0 23 23 33 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 43.5% -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 0 101,378 114,687 121,346 62,701 62,701   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 13.1% 5.8% -48.3% 0.0%   Added value   0.0 0.0 0.0 23,355.6 26,295.3 18,982.9 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 2,125 -1,327 -898 -1,960 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 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e 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% 0.0% 59.3% 54.6% 51.9% 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 %   0.0% 0.0% 0.0% 23.5% 40.5% 18.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 33.6% 53.8% 22.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 30.3% 53.2% 14.1% 0.0% 0.0%   1000.0 Solidity  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Equity ratio %   0.0% 0.0% 0.0% 60.0% 71.6% 68.0% 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% 0.0% -153.4% -258.8% -337.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 16.0% 10.7% 22.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 70.1% 11.4% 59.9% 0.0% 0.0%   1000.0 Liquidity  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 2.1 3.2 2.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.4 3.5 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 45,590.7 76,828.9 82,082.1 0.0 0.0   1000.0 Capital use efficiency  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e 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 0.0 18,887.2 9,646.8 3,955.0 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  2016 N/A 2017 N/A 2018 N/A 2019 2020/4 2020 2021/4 2021 2022/4 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 1,015 1,143 575 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1,015 1,143 575 0 0   EBIT / employee   0 0 0 985 1,113 555 0 0   Net earnings / employee   0 0 0 691 1,448 313 0 0