Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FRB. GULVE 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 2019/12 2020 2020/12 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   13.4% 8.8% 7.9% 3.8% 6.0% 8.5% 13.6% 13.3%   Credit score (0-100)   18 28 29 50 38 29 17 17   Credit rating   BB BB BB BBB BBB 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)  2019 2019/12 2020 2020/12 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   -10.9 3,442 3,873 3,021 2,504 2,842 0.0 0.0   EBITDA   -10.9 280 576 443 -25.0 298 0.0 0.0   EBIT   -10.9 102 347 197 -293 14.1 0.0 0.0   Pre-tax profit (PTP)   -10.9 100.4 345.6 190.9 -306.5 -37.3 0.0 0.0   Net earnings   -10.9 78.6 267.0 143.7 -306.3 26.5 0.0 0.0   Pre-tax profit without non-rec. items   -10.9 100 346 191 -307 -37.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 655 585 537 428 215 0.0 0.0   Shareholders equity total   39.1 118 385 528 222 248 198 198   Interest-bearing liabilities   0.0 311 464 168 394 467 0.0 0.0   Balance sheet total (assets)   45.3 2,143 2,047 1,483 1,492 1,800 198 198   Net Debt   -2.7 -118 326 -35.8 -108 365 -55.6 -55.6     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   -10.9 3,442 3,873 3,021 2,504 2,842 0.0 0.0   Gross profit growth   0.0% 0.0% 12.5% -22.0% -17.1% 13.5% -100.0% 0.0%   Employees   0 8 8 6 5 6 0 0   Employee growth %   0.0% 0.0% 0.0% -25.0% -16.7% 20.0% -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)   45 2,143 2,047 1,483 1,492 1,800 198 198   Balance sheet change%   0.0% 4,629.0% -4.5% -27.5% 0.6% 20.6% -89.0% 0.0%   Added value   -10.9 279.6 576.5 442.6 -47.2 297.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 906 -371 -365 -448 -568 -215 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   100.0% 3.0% 9.0% 6.5% -11.7% 0.5% 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 %   -24.1% 9.4% 16.6% 11.2% -19.7% 0.9% 0.0% 0.0%   ROI %   -28.0% 42.1% 52.8% 24.4% -42.5% 2.1% 0.0% 0.0%   ROE %   -28.0% 100.3% 106.3% 31.5% -81.6% 11.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   86.2% 5.5% 18.8% 35.6% 14.9% 13.8% 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, %   24.9% -42.3% 56.6% -8.1% 433.2% 122.4% 0.0% 0.0%   Gearing %   0.0% 264.3% 120.7% 31.8% 177.3% 188.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 0.4% 1.9% 4.9% 11.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   7.3 0.5 0.6 0.6 0.5 0.7 0.0 0.0   Current Ratio   7.3 0.5 0.7 0.7 0.6 0.9 0.0 0.0   Cash and cash equivalent   2.7 429.0 137.6 204.0 501.8 102.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   39.1 -912.3 -534.0 -275.0 -441.3 -147.9 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 2019/12 2020 2020/12 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 35 72 74 -9 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 35 72 74 -5 50 0 0   EBIT / employee   0 13 43 33 -59 2 0 0   Net earnings / employee   0 10 33 24 -61 4 0 0