Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gjeddesdal Gods 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  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.0% 0.4% 0.6% 0.4% 0.4% 0.5% 7.2% 7.1%   Credit score (0-100)   0 99 98 100 99 99 34 34   Credit rating   N/A AAA AA AAA AAA AAA BBB BBB   Credit limit (kDKK)   0.0 13,909.9 13,383.4 14,149.1 14,327.6 15,365.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 9,646 8,837 13,014 8,931 7,423 0.0 0.0   EBITDA   0.0 6,900 5,628 10,393 5,473 4,321 0.0 0.0   EBIT   0.0 6,359 5,129 9,884 4,910 3,774 0.0 0.0   Pre-tax profit (PTP)   0.0 4,027.7 11,220.0 7,591.7 6,575.2 12,967.9 0.0 0.0   Net earnings   0.0 3,558.1 9,164.1 5,259.4 5,769.6 10,208.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 4,028 11,220 7,592 6,575 12,968 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 115,057 117,713 110,218 109,889 109,506 0.0 0.0   Shareholders equity total   0.0 133,865 130,329 133,425 139,194 149,403 84,903 84,903   Interest-bearing liabilities   0.0 14,501 14,601 16,843 16,478 15,617 0.0 0.0   Balance sheet total (assets)   0.0 163,016 167,897 165,722 171,641 180,603 84,903 84,903   Net Debt   0.0 11,647 7,901 14,283 14,878 10,786 -84,903 -84,903     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 9,646 8,837 13,014 8,931 7,423 0.0 0.0   Gross profit growth   0.0% 0.0% -8.4% 47.3% -31.4% -16.9% -100.0% 0.0%   Employees   0 5 7 7 6 6 0 0   Employee growth %   0.0% 0.0% 40.0% 0.0% -14.3% 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)   0 163,016 167,897 165,722 171,641 180,603 84,903 84,903   Balance sheet change%   0.0% 0.0% 3.0% -1.3% 3.6% 5.2% -53.0% 0.0%   Added value   0.0 6,900.0 5,628.1 10,392.7 5,418.6 4,321.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 114,596 2,137 -8,024 -931 -931 -109,506 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  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 65.9% 58.0% 75.9% 55.0% 50.8% 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% 4.6% 7.1% 7.1% 4.3% 7.5% 0.0% 0.0%   ROI %   0.0% 4.7% 7.5% 7.5% 4.4% 7.8% 0.0% 0.0%   ROE %   0.0% 2.7% 6.9% 4.0% 4.2% 7.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 82.1% 81.3% 80.5% 81.1% 82.7% 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% 168.8% 140.4% 137.4% 271.9% 249.6% 0.0% 0.0%   Gearing %   0.0% 10.8% 11.2% 12.6% 11.8% 10.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 48.0% 3.9% 27.1% 3.7% 1.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 5.0 2.2 0.9 0.8 1.5 0.0 0.0   Current Ratio   0.0 5.0 1.0 0.9 0.8 1.5 0.0 0.0   Cash and cash equivalent   0.0 2,854.4 6,700.0 2,560.5 1,600.1 4,830.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 15,183.5 -471.1 -699.0 -1,862.9 2,543.7 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  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,380 804 1,485 903 720 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,380 804 1,485 912 720 0 0   EBIT / employee   0 1,272 733 1,412 818 629 0 0   Net earnings / employee   0 712 1,309 751 962 1,701 0 0