Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRØNLANDS EJENDOMSSELSKAB ApS - KALAALLIT NUNAATA ILLUUTILEQATIGIIFIA 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% 1.5% 0.4%   Bankruptcy risk   0.6% 0.7% 0.8% 1.2% 0.6% 0.7% 11.3% 9.1%   Credit score (0-100)   97 94 93 82 96 95 22 27   Credit rating   AA AA AA A AA AA BB BB   Credit limit (kDKK)   2,362.7 2,785.6 3,368.3 911.0 3,965.4 1,184.2 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   1,367 1,907 1,036 1,261 8,788 1,822 0.0 0.0   EBITDA   1,191 1,835 783 1,195 8,788 1,620 0.0 0.0   EBIT   2,209 3,398 8,664 2,226 11,468 2,107 0.0 0.0   Pre-tax profit (PTP)   1,973.1 2,926.7 8,020.1 831.3 7,268.6 1,873.5 0.0 0.0   Net earnings   1,459.3 4,849.5 4,787.6 315.6 4,781.0 1,357.9 0.0 0.0   Pre-tax profit without non-rec. items   1,973 2,927 8,020 831 7,269 1,873 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   56,968 65,328 35,307 32,707 35,387 30,712 0.0 0.0   Shareholders equity total   23,426 28,275 34,798 28,564 35,465 11,320 4,052 4,052   Interest-bearing liabilities   34,677 45,889 28,099 42,493 13,016 12,401 0.0 0.0   Balance sheet total (assets)   73,769 89,968 77,668 88,687 56,850 32,339 4,052 4,052   Net Debt   34,677 43,406 28,099 36,888 13,016 12,401 -4,052 -4,052     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   1,367 1,907 1,036 1,261 8,788 1,822 0.0 0.0   Gross profit growth   0.0% 39.6% -45.7% 21.7% 597.0% -79.3% -100.0% 0.0%   Employees   4 6 1 1 1 1 0 0   Employee growth %   0.0% 50.0% -83.3% 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)   73,769 89,968 77,668 88,687 56,850 32,339 4,052 4,052   Balance sheet change%   0.0% 22.0% -13.7% 14.2% -35.9% -43.1% -87.5% 0.0%   Added value   2,216.3 3,421.4 8,671.6 2,225.8 11,468.3 2,107.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   53,419 15,422 -33,572 -2,600 2,680 -4,675 -30,712 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 (%)   161.6% 178.1% 836.6% 176.5% 130.5% 115.7% 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 %   3.1% 4.3% 10.5% 2.9% 15.8% 5.4% 0.0% 0.0%   ROI %   3.2% 4.4% 11.3% 3.3% 17.2% 5.6% 0.0% 0.0%   ROE %   6.2% 18.8% 15.2% 1.0% 14.9% 5.8% 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 %   31.8% 31.4% 44.8% 34.3% 62.4% 35.0% 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, %   2,910.9% 2,365.0% 3,589.4% 3,086.1% 148.1% 765.5% 0.0% 0.0%   Gearing %   148.0% 162.3% 80.7% 148.8% 36.7% 109.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.4% 2.2% 4.6% 15.3% 4.4% 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   0.7 0.4 0.6 0.4 1.9 0.2 0.0 0.0   Current Ratio   0.7 0.4 1.1 1.1 1.9 0.2 0.0 0.0   Cash and cash equivalent   0.0 2,482.6 0.0 5,605.3 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   -3,200.8 -27,039.2 2,061.3 2,976.1 6,924.1 -5,613.0 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   554 570 8,672 2,226 11,468 2,107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   298 306 783 1,195 8,788 1,620 0 0   EBIT / employee   552 566 8,664 2,226 11,468 2,107 0 0   Net earnings / employee   365 808 4,788 316 4,781 1,358 0 0