Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grut Fjildnocht 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 2019/12 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.3% 1.1% 1.3% 1.2% 1.0% 0.9% 7.3% 7.3%   Credit score (0-100)   81 84 79 83 86 90 33 33   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   193.2 973.7 453.4 1,638.1 3,385.8 4,887.3 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   9,029 11,950 17,264 29,882 22,102 30,335 0.0 0.0   EBITDA   6,576 9,203 15,036 25,419 15,388 21,744 0.0 0.0   EBIT   4,628 7,169 11,122 21,528 11,476 15,153 0.0 0.0   Pre-tax profit (PTP)   2,996.5 5,509.0 9,686.6 19,762.9 6,145.5 6,819.7 0.0 0.0   Net earnings   2,340.6 4,345.3 7,887.8 15,698.4 6,073.3 6,542.6 0.0 0.0   Pre-tax profit without non-rec. items   2,997 5,509 9,687 19,763 6,146 6,820 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   65,605 73,508 96,378 117,402 179,287 223,368 0.0 0.0   Shareholders equity total   10,876 15,222 23,109 38,808 44,881 51,424 51,374 51,374   Interest-bearing liabilities   56,940 66,494 77,733 82,011 143,257 178,299 0.0 0.0   Balance sheet total (assets)   73,442 92,483 110,232 131,872 198,534 241,252 51,374 51,374   Net Debt   56,354 59,113 77,733 82,011 143,257 178,231 -51,374 -51,374     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   9,029 11,950 17,264 29,882 22,102 30,335 0.0 0.0   Gross profit growth   13.0% 32.4% 44.5% 73.1% -26.0% 37.3% -100.0% 0.0%   Employees   0 0 0 12 16 20 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 25.0% -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)   73,442 92,483 110,232 131,872 198,534 241,252 51,374 51,374   Balance sheet change%   -3.4% 25.9% 19.2% 19.6% 50.6% 21.5% -78.7% 0.0%   Added value   6,576.0 9,205.1 14,116.2 25,418.9 15,366.9 21,744.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,965 5,828 19,967 17,042 57,974 37,489 -223,368 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  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 (%)   51.3% 60.0% 64.4% 72.0% 51.9% 50.0% 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 %   6.2% 8.7% 11.1% 17.9% 7.0% 7.0% 0.0% 0.0%   ROI %   6.7% 9.4% 12.0% 18.8% 7.2% 7.2% 0.0% 0.0%   ROE %   24.1% 33.3% 41.2% 50.7% 14.5% 13.6% 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 %   14.8% 16.5% 21.0% 29.4% 22.6% 21.3% 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, %   857.0% 642.3% 517.0% 322.6% 931.0% 819.7% 0.0% 0.0%   Gearing %   523.5% 436.8% 336.4% 211.3% 319.2% 346.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.8% 2.1% 2.3% 4.8% 5.3% 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   0.5 0.8 0.3 0.4 0.5 0.3 0.0 0.0   Current Ratio   1.4 1.2 0.9 1.4 1.1 0.7 0.0 0.0   Cash and cash equivalent   586.0 7,380.2 0.0 0.0 0.0 68.2 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   2,053.4 3,139.8 -1,658.3 3,663.6 2,215.8 -5,394.1 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   0 0 0 2,118 960 1,087 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 2,118 962 1,087 0 0   EBIT / employee   0 0 0 1,794 717 758 0 0   Net earnings / employee   0 0 0 1,308 380 327 0 0