Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRUNDFOS HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   0.0% 0.0% 0.9% 1.0% 1.1% 8.9% 17.1% 16.6%   Credit score (0-100)   0 0 89 87 86 28 9 10   Credit rating   N/A N/A A A A BB BB BB   Credit limit (kDKK)   0.0 0.0 1,082,334.6 868,555.7 883.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 3,309,000 3,251,000 3,401 4 4 4   Gross profit   0.0 0.0 3,167,000 3,054,000 3,141 3.4 0.0 0.0   EBITDA   0.0 0.0 446,000 155,000 254 0.3 0.0 0.0   EBIT   0.0 0.0 446,000 155,000 254 0.3 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 1,887,000.0 1,759,000.0 2,350.0 2.0 0.0 0.0   Net earnings   0.0 0.0 1,758,000.0 1,758,000.0 2,204.0 1.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 1,887,000 1,759,000 2,350 2.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 400,000 404,000 410 0.4 0.0 0.0   Shareholders equity total   0.0 0.0 15,191,000 16,031,000 17,142 17.5 15.8 15.8   Interest-bearing liabilities   0.0 0.0 8,659,000 12,934,000 4,950 4.6 0.0 0.0   Balance sheet total (assets)   0.0 0.0 24,503,000 29,625,000 22,865 22.9 15.8 15.8   Net Debt   0.0 0.0 4,323,000 5,813,000 -156 -1.5 -15.6 -15.6     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 3,309,000 3,251,000 3,401 4 4 4   Net sales growth   0.0% 0.0% 0.0% -1.8% -99.9% -99.9% 0.0% 0.0%   Gross profit   0.0 0.0 3,167,000 3,054,000 3,141 3.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -3.6% -99.9% -99.9% -100.0% 0.0%   Employees   0 0 1,502 1,609 1,585 1,652 0 0   Employee growth %   0.0% 0.0% 0.0% 7.1% -1.5% 4.2% -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 24,503,000 29,625,000 22,865 23 16 16   Balance sheet change%   0.0% 0.0% 0.0% 20.9% -99.9% -99.9% -31.0% 0.0%   Added value   0.0 0.0 446,000.0 155,000.0 254.0 0.3 0.0 0.0   Added value %   0.0% 0.0% 13.5% 4.8% 7.5% 8.6% 0.0% 0.0%   Investments   0 0 1,047,000 -94,000 -952,080 -919 -1 0   Net sales trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 0.0% 13.5% 4.8% 7.5% 8.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 13.5% 4.8% 7.5% 8.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 14.1% 5.1% 8.1% 9.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 53.1% 54.1% 64.8% 53.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 53.1% 54.1% 64.8% 53.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 57.0% 54.1% 69.1% 54.9% 0.0% 0.0%   ROA %   0.0% 0.0% 8.1% 7.1% 0.0% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 8.3% 7.2% 0.0% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 11.6% 11.3% 0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 62.0% 54.1% 75.0% 76.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 274.8% 412.1% 163.0% 141.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 143.7% 193.0% 12.8% -28.8% -429.1% -429.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 969.3% 3,750.3% -61.4% -492.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 57.0% 80.7% 28.9% 26.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.4% 1.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 0.6 0.7 1.4 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.7 1.4 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 4,336,000.0 7,121,000.0 5,106.0 6.2 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 173.2% 306.1% 219.1% 222.8% 429.1% 429.1%   Net working capital   0.0 0.0 -7,664,000.0 -8,134,000.0 1,113.0 0.6 0.0 0.0   Net working capital %   0.0% 0.0% -231.6% -250.2% 32.7% 16.8% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 2,203 2,021 2 0 0 0   Added value / employee   0 0 297 96 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 297 96 0 0 0 0   EBIT / employee   0 0 297 96 0 0 0 0   Net earnings / employee   0 0 1,170 1,093 1 0 0 0