Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gucca.dk A/S 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1%   Bankruptcy risk   1.0% 1.0% 1.4% 2.7% 1.5% 1.3% 9.6% 9.4%   Credit score (0-100)   88 87 78 59 76 79 26 26   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   779.4 824.1 119.7 0.0 33.2 201.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,794 11,399 14,646 11,964 8,893 8,553 0.0 0.0   EBITDA   4,161 5,988 9,809 6,366 3,235 2,757 0.0 0.0   EBIT   4,088 5,904 9,725 6,290 3,166 2,711 0.0 0.0   Pre-tax profit (PTP)   4,054.0 5,859.0 9,686.0 6,240.0 3,148.0 2,784.4 0.0 0.0   Net earnings   3,161.0 4,570.0 7,554.0 4,864.0 2,442.0 2,172.1 0.0 0.0   Pre-tax profit without non-rec. items   4,054 5,859 9,686 6,240 3,148 2,784 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   318 233 149 73.0 4.0 358 0.0 0.0   Shareholders equity total   6,448 7,018 6,572 961 3,403 5,575 3,075 3,075   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,884 11,036 11,244 5,128 7,606 11,219 3,075 3,075   Net Debt   -6,826 -8,900 -8,093 -2,821 -5,289 -9,178 -3,075 -3,075     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   8,794 11,399 14,646 11,964 8,893 8,553 0.0 0.0   Gross profit growth   11.4% 29.6% 28.5% -18.3% -25.7% -3.8% -100.0% 0.0%   Employees   12 13 12 12 12 13 0 0   Employee growth %   33.3% 8.3% -7.7% 0.0% 0.0% 8.3% -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)   8,884 11,036 11,244 5,128 7,606 11,219 3,075 3,075   Balance sheet change%   9.6% 24.2% 1.9% -54.4% 48.3% 47.5% -72.6% 0.0%   Added value   4,161.0 5,988.0 9,809.0 6,366.0 3,242.0 2,756.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   245 -169 -168 -152 -138 309 -358 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   46.5% 51.8% 66.4% 52.6% 35.6% 31.7% 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 %   48.1% 59.3% 87.3% 76.9% 49.7% 29.7% 0.0% 0.0%   ROI %   69.6% 87.5% 142.9% 166.7% 143.8% 61.7% 0.0% 0.0%   ROE %   53.9% 67.9% 111.2% 129.1% 111.9% 48.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   72.6% 63.6% 58.4% 18.7% 44.7% 49.7% 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, %   -164.0% -148.6% -82.5% -44.3% -163.5% -332.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.4 2.6 2.3 1.1 1.7 1.8 0.0 0.0   Current Ratio   3.5 2.7 2.4 1.2 1.8 1.9 0.0 0.0   Cash and cash equivalent   6,826.0 8,900.0 8,093.0 2,821.0 5,289.0 9,177.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   6,107.0 6,758.0 6,387.0 860.0 3,386.0 5,237.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   347 461 817 531 270 212 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   347 461 817 531 270 212 0 0   EBIT / employee   341 454 810 524 264 209 0 0   Net earnings / employee   263 352 630 405 204 167 0 0