Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Grindsted 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 N/A 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.0% 5.3% 5.0% 2.9% 2.8% 3.0% 9.7% 9.7%   Credit score (0-100)   0 42 42 58 58 58 26 26   Credit rating   N/A BBB BBB BBB BBB 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 N/A 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   0.0 1,652 2,614 2,412 2,148 2,197 0.0 0.0   EBITDA   0.0 569 1,011 624 701 555 0.0 0.0   EBIT   0.0 407 788 401 475 311 0.0 0.0   Pre-tax profit (PTP)   0.0 374.6 725.4 354.4 400.5 233.3 0.0 0.0   Net earnings   0.0 292.4 564.2 274.6 310.9 180.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 375 725 354 400 233 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 953 730 507 384 140 0.0 0.0   Shareholders equity total   0.0 342 907 1,181 1,492 1,672 1,622 1,622   Interest-bearing liabilities   0.0 2,425 1,730 2,036 1,830 1,091 0.0 0.0   Balance sheet total (assets)   0.0 3,523 3,996 4,080 4,089 3,753 1,622 1,622   Net Debt   0.0 2,410 1,717 2,018 1,823 1,084 -1,622 -1,622     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 1,652 2,614 2,412 2,148 2,197 0.0 0.0   Gross profit growth   0.0% 0.0% 58.2% -7.7% -11.0% 2.3% -100.0% 0.0%   Employees   0 4 5 6 5 5 0 0   Employee growth %   0.0% 0.0% 25.0% 20.0% -16.7% 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)   0 3,523 3,996 4,080 4,089 3,753 1,622 1,622   Balance sheet change%   0.0% 0.0% 13.4% 2.1% 0.2% -8.2% -56.8% 0.0%   Added value   0.0 569.2 1,010.8 624.1 697.8 555.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 791 -446 -446 -350 -487 -140 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 24.6% 30.1% 16.6% 22.1% 14.2% 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 %   0.0% 11.6% 21.1% 10.4% 11.8% 8.0% 0.0% 0.0%   ROI %   0.0% 16.3% 30.8% 14.2% 14.6% 10.1% 0.0% 0.0%   ROE %   0.0% 85.4% 90.4% 26.3% 23.3% 11.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 17.7% 29.7% 35.9% 40.8% 49.3% 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% 423.5% 169.9% 323.4% 260.0% 195.2% 0.0% 0.0%   Gearing %   0.0% 708.3% 190.8% 172.3% 122.7% 65.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 2.8% 3.3% 3.5% 4.2% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 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 0.1 0.2 0.2 0.1 0.3 0.0 0.0   Current Ratio   0.0 1.3 1.7 2.1 2.0 2.7 0.0 0.0   Cash and cash equivalent   0.0 14.6 12.9 17.1 6.7 7.7 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 581.7 1,358.0 1,856.9 1,863.5 2,287.8 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 N/A 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   0 142 202 104 140 111 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 142 202 104 140 111 0 0   EBIT / employee   0 102 158 67 95 62 0 0   Net earnings / employee   0 73 113 46 62 36 0 0