Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GROWERS LINK 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   11.2% 10.7% 7.3% 6.6% 4.7% 4.4% 13.0% 10.5%   Credit score (0-100)   24 24 34 36 44 47 17 23   Credit rating   BB BB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   894 811 798 1,009 1,806 2,088 0.0 0.0   EBITDA   408 143 81.1 325 896 744 0.0 0.0   EBIT   408 143 81.1 325 896 744 0.0 0.0   Pre-tax profit (PTP)   387.4 127.0 96.4 363.1 982.8 805.0 0.0 0.0   Net earnings   298.4 95.5 69.3 281.8 766.2 627.3 0.0 0.0   Pre-tax profit without non-rec. items   387 127 96.4 363 983 805 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   622 718 787 1,069 1,635 1,763 1,013 1,013   Interest-bearing liabilities   213 159 250 78.3 1,750 1,201 0.0 0.0   Balance sheet total (assets)   3,267 3,305 3,188 2,971 4,640 5,198 1,013 1,013   Net Debt   -108 -368 -808 -385 1,259 -292 -1,013 -1,013     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   894 811 798 1,009 1,806 2,088 0.0 0.0   Gross profit growth   110.0% -9.3% -1.6% 26.4% 79.0% 15.6% -100.0% 0.0%   Employees   0 0 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   3,267 3,305 3,188 2,971 4,640 5,198 1,013 1,013   Balance sheet change%   28.4% 1.2% -3.6% -6.8% 56.2% 12.0% -80.5% 0.0%   Added value   408.2 143.4 81.1 324.6 896.1 744.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   45.7% 17.7% 10.2% 32.2% 49.6% 35.6% 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 %   14.1% 4.4% 4.0% 12.2% 26.2% 16.9% 0.0% 0.0%   ROI %   59.8% 16.7% 13.5% 34.4% 43.9% 26.1% 0.0% 0.0%   ROE %   63.0% 14.2% 9.2% 30.4% 56.7% 36.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   19.1% 21.7% 24.7% 36.0% 35.2% 33.9% 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, %   -26.5% -256.4% -995.9% -118.7% 140.5% -39.2% 0.0% 0.0%   Gearing %   34.3% 22.1% 31.8% 7.3% 107.0% 68.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 8.8% 16.0% 7.9% 1.4% 1.7% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.3 1.3 1.3 1.6 1.6 1.6 0.0 0.0   Current Ratio   1.3 1.3 1.3 1.6 1.7 1.6 0.0 0.0   Cash and cash equivalent   321.5 526.0 1,057.8 463.5 491.1 1,492.6 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   711.5 749.5 814.4 1,150.4 1,851.9 1,940.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 41 162 448 372 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 41 162 448 372 0 0   EBIT / employee   0 0 41 162 448 372 0 0   Net earnings / employee   0 0 35 141 383 314 0 0