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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   1.1% 0.8% 0.6% 0.6% 0.6% 0.4% 7.5% 7.3%   Credit score (0-100)   86 92 97 97 97 99 32 33   Credit rating   A AA AA AA AA AAA BB BBB   Credit limit (kDKK)   507.2 1,227.4 2,353.0 3,026.2 5,204.0 5,403.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,990 9,029 11,950 17,264 29,882 22,102 0.0 0.0   EBITDA   5,634 6,576 9,203 15,036 25,419 15,388 0.0 0.0   EBIT   3,725 4,628 7,169 11,122 21,528 11,476 0.0 0.0   Pre-tax profit (PTP)   1,923.6 2,996.5 5,509.0 9,686.6 19,762.9 6,145.5 0.0 0.0   Net earnings   1,542.0 2,340.6 4,345.3 7,887.8 15,698.4 6,073.3 0.0 0.0   Pre-tax profit without non-rec. items   1,924 2,997 5,509 9,687 19,763 6,146 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   66,583 65,605 73,508 96,378 117,402 179,287 0.0 0.0   Shareholders equity total   8,536 10,876 15,222 23,109 38,808 44,881 44,831 44,831   Interest-bearing liabilities   58,413 56,940 66,494 77,733 82,011 143,257 0.0 0.0   Balance sheet total (assets)   76,007 73,442 92,483 110,232 131,872 198,534 44,831 44,831   Net Debt   58,413 56,354 59,113 77,733 82,011 143,257 -44,831 -44,831     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   7,990 9,029 11,950 17,264 29,882 22,102 0.0 0.0   Gross profit growth   0.0% 13.0% 32.4% 44.5% 73.1% -26.0% -100.0% 0.0%   Employees   0 0 0 0 12 16 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 33.3% -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)   76,007 73,442 92,483 110,232 131,872 198,534 44,831 44,831   Balance sheet change%   0.0% -3.4% 25.9% 19.2% 19.6% 50.6% -77.4% 0.0%   Added value   5,634.4 6,576.0 9,205.1 14,116.2 24,521.9 15,387.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   64,751 -2,965 5,828 19,967 17,042 57,974 -179,287 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   46.6% 51.3% 60.0% 64.4% 72.0% 51.9% 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 %   4.9% 6.2% 8.7% 11.1% 17.9% 7.0% 0.0% 0.0%   ROI %   5.5% 6.7% 9.4% 12.0% 18.8% 7.2% 0.0% 0.0%   ROE %   18.1% 24.1% 33.3% 41.2% 50.7% 14.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   11.2% 14.8% 16.5% 21.0% 29.4% 22.6% 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, %   1,036.7% 857.0% 642.3% 517.0% 322.6% 931.0% 0.0% 0.0%   Gearing %   684.3% 523.5% 436.8% 336.4% 211.3% 319.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 2.8% 2.8% 2.1% 2.3% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.8 0.3 0.4 0.5 0.0 0.0   Current Ratio   0.9 1.4 1.2 0.9 1.4 1.1 0.0 0.0   Cash and cash equivalent   0.0 586.0 7,380.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -581.5 2,053.4 3,139.8 -1,658.3 3,663.6 2,215.8 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 2,043 962 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,118 962 0 0   EBIT / employee   0 0 0 0 1,794 717 0 0   Net earnings / employee   0 0 0 0 1,308 380 0 0