Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GBE Group 3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.3% 11.9% 15.1% 13.6% 13.5% 3.4% 13.5% 13.5%   Credit score (0-100)   49 20 12 16 16 54 17 17   Credit rating   BBB BB BB BB BB 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   238 263 -47.8 -11.2 -11.2 -11.1 0.0 0.0   EBITDA   198 224 -47.8 -11.2 -11.2 -8.6 0.0 0.0   EBIT   198 224 -47.8 -11.2 -11.2 -8.6 0.0 0.0   Pre-tax profit (PTP)   147.2 193.2 -56.0 -11.4 -11.2 -8.6 0.0 0.0   Net earnings   114.8 162.2 -56.0 -11.4 -11.2 -8.6 0.0 0.0   Pre-tax profit without non-rec. items   147 193 -56.0 -11.4 -11.2 -8.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   5,500 0.0 0.0 0.0 0.0 5,200 0.0 0.0   Shareholders equity total   912 1,075 1,019 1,007 996 988 938 938   Interest-bearing liabilities   4,303 780 1,976 1,835 1,736 6,898 0.0 0.0   Balance sheet total (assets)   5,572 2,142 3,282 3,130 3,020 7,885 938 938   Net Debt   4,230 -1,362 1,862 1,832 1,735 6,897 -938 -938     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   238 263 -47.8 -11.2 -11.2 -11.1 0.0 0.0   Gross profit growth   3.3% 10.6% 0.0% 76.6% 0.3% 0.4% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,572 2,142 3,282 3,130 3,020 7,885 938 938   Balance sheet change%   -2.1% -61.6% 53.2% -4.6% -3.5% 161.1% -88.1% 0.0%   Added value   198.0 224.4 -47.8 -11.2 -11.2 -8.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -5,500 0 0 0 5,200 -5,200 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   83.3% 85.3% 100.0% 100.0% 100.0% 77.8% 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 %   3.5% 5.8% -1.8% -0.3% -0.4% -0.2% 0.0% 0.0%   ROI %   3.6% 6.1% -2.0% -0.4% -0.4% -0.2% 0.0% 0.0%   ROE %   13.4% 16.3% -5.3% -1.1% -1.1% -0.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   16.4% 50.2% 31.0% 32.2% 33.0% 12.5% 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, %   2,136.3% -606.8% -3,899.3% -16,370.9% -15,539.2% -79,811.3% 0.0% 0.0%   Gearing %   471.6% 72.6% 194.0% 182.2% 174.3% 698.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 1.2% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 2.0 1.5 1.5 1.5 0.4 0.0 0.0   Current Ratio   0.0 2.0 1.5 1.5 1.5 0.4 0.0 0.0   Cash and cash equivalent   72.4 2,142.3 114.2 2.9 1.6 0.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -4,331.3 1,074.7 1,018.7 1,007.3 996.2 -4,212.5 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0