Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GC RIEBER MINERALS 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  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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   3.2% 6.7% 3.3% 3.2% 1.6% 1.1% 6.5% 6.5%   Credit score (0-100)   57 36 53 55 74 84 37 37   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 229.5 3,334.2 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   7,100 1,426 20,361 22,598 34,496 36,251 0.0 0.0   EBITDA   1,808 -3,066 14,168 14,675 26,820 26,932 0.0 0.0   EBIT   1,808 -3,066 14,168 14,675 25,465 25,163 0.0 0.0   Pre-tax profit (PTP)   986.0 -4,181.0 14,704.0 12,105.0 24,840.2 24,707.0 0.0 0.0   Net earnings   986.0 -4,181.0 14,704.0 12,105.0 19,464.8 19,203.2 0.0 0.0   Pre-tax profit without non-rec. items   1,808 -3,066 14,168 14,675 24,840 24,707 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 0.0 0.0 0.0 15,060 19,338 0.0 0.0   Shareholders equity total   30,284 26,103 40,807 52,912 72,377 71,580 40,580 40,580   Interest-bearing liabilities   0.0 0.0 0.0 0.0 19,570 18,565 0.0 0.0   Balance sheet total (assets)   72,389 78,375 101,774 133,814 141,227 123,755 40,580 40,580   Net Debt   0.0 0.0 0.0 0.0 19,570 18,565 -40,580 -40,580     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   7,100 1,426 20,361 22,598 34,496 36,251 0.0 0.0   Gross profit growth   18.0% -79.9% 1,327.8% 11.0% 52.7% 5.1% -100.0% 0.0%   Employees   5 4 5 5 6 6 0 0   Employee growth %   0.0% -20.0% 25.0% 0.0% 20.0% 0.0% -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)   72,389 78,375 101,774 133,814 141,227 123,755 40,580 40,580   Balance sheet change%   -0.1% 8.3% 29.9% 31.5% 5.5% -12.4% -67.2% 0.0%   Added value   1,808.0 -3,066.0 14,168.0 14,675.0 25,464.5 26,931.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17,308 0 0 0 13,705 2,510 -19,338 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   25.5% -215.0% 69.6% 64.9% 73.8% 69.4% 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 %   2.5% -4.1% 15.7% 12.5% 18.6% 19.6% 0.0% 0.0%   ROI %   3.0% -4.1% 15.7% 12.5% 22.6% 28.2% 0.0% 0.0%   ROE %   3.3% -14.8% 44.0% 25.8% 31.1% 26.7% 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 %   100.0% 100.0% 100.0% 100.0% 51.2% 57.8% 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, %   0.0% 0.0% 0.0% 0.0% 73.0% 68.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 27.0% 25.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 7.3% 6.3% 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   0.0 0.0 0.0 0.0 1.2 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.8 2.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   0.0 0.0 0.0 0.0 57,568.4 54,391.7 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   362 -767 2,834 2,935 4,244 4,489 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   362 -767 2,834 2,935 4,470 4,489 0 0   EBIT / employee   362 -767 2,834 2,935 4,244 4,194 0 0   Net earnings / employee   197 -1,045 2,941 2,421 3,244 3,201 0 0