Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BIG WORLD GRINDSTED 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   8.3% 8.3% 8.3% 8.3% 8.3% 8.3% 1.5% 8.3%   Bankruptcy risk   2.2% 1.7% 8.7% 3.4% 2.7% 3.2% 14.9% 11.8%   Credit score (0-100)   68 74 28 52 60 55 14 20   Credit rating   BBB A BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 2.0 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)  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   1,901 2,281 1,372 1,872 2,233 1,895 0.0 0.0   EBITDA   589 596 -87.0 413 420 168 0.0 0.0   EBIT   477 516 -148 370 371 116 0.0 0.0   Pre-tax profit (PTP)   543.0 586.0 -102.0 409.0 418.0 171.6 0.0 0.0   Net earnings   423.0 457.0 -99.0 319.0 326.0 133.8 0.0 0.0   Pre-tax profit without non-rec. items   543 586 -102 409 418 172 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   81.0 49.0 291 250 219 186 0.0 0.0   Shareholders equity total   1,186 1,143 545 864 1,190 624 544 544   Interest-bearing liabilities   0.0 6.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,687 1,774 1,356 1,917 1,780 1,191 544 544   Net Debt   -141 -187 -72.0 -119 -230 -195 -544 -544     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   1,901 2,281 1,372 1,872 2,233 1,895 0.0 0.0   Gross profit growth   9.3% 20.0% -39.9% 36.4% 19.3% -15.1% -100.0% 0.0%   Employees   4 4 4 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 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)   1,687 1,774 1,356 1,917 1,780 1,191 544 544   Balance sheet change%   1.6% 5.2% -23.6% 41.4% -7.1% -33.1% -54.3% 0.0%   Added value   589.0 596.0 -87.0 413.0 414.0 167.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -194 -112 181 -84 -80 -84 -186 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 (%)   25.1% 22.6% -10.8% 19.8% 16.6% 6.1% 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 %   32.7% 34.2% -6.5% 25.1% 22.7% 11.6% 0.0% 0.0%   ROI %   44.3% 50.4% -11.9% 58.2% 40.9% 18.9% 0.0% 0.0%   ROE %   34.5% 39.2% -11.7% 45.3% 31.7% 14.8% 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 %   70.3% 64.4% 40.2% 45.1% 66.9% 52.4% 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, %   -23.9% -31.4% 82.8% -28.8% -54.8% -116.3% 0.0% 0.0%   Gearing %   0.0% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 166.7% 33.3% 0.0% 0.0% 0.0% 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   3.2 2.7 1.3 1.5 2.6 1.6 0.0 0.0   Current Ratio   3.3 2.7 1.3 1.6 2.6 1.8 0.0 0.0   Cash and cash equivalent   141.0 193.0 72.0 119.0 230.0 194.9 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   1,112.0 1,095.0 254.0 614.0 971.0 437.3 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  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   147 149 -22 103 83 34 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   147 149 -22 103 84 34 0 0   EBIT / employee   119 129 -37 93 74 23 0 0   Net earnings / employee   106 114 -25 80 65 27 0 0