Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gundesbøl 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   9.2% 7.4% 7.6% 7.3% 11.8% 20.5% 20.4% 20.4%   Credit score (0-100)   28 33 31 33 19 5 5 5   Credit rating   BB BB BB BBB BB B B B   Credit limit (kDKK)   0.0 0.0 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)  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   250 495 304 263 0.0 -6.2 0.0 0.0   EBITDA   -96.4 60.3 47.6 -13.0 0.0 -6.2 0.0 0.0   EBIT   -131 25.8 13.1 -47.5 0.0 -22.1 0.0 0.0   Pre-tax profit (PTP)   -132.7 23.6 11.7 -51.2 0.0 -21.4 0.0 0.0   Net earnings   -104.0 17.4 8.8 -54.5 0.0 37.8 0.0 0.0   Pre-tax profit without non-rec. items   -133 23.6 11.7 -51.2 0.0 -21.4 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   203 168 134 99.4 15.8 0.0 0.0 0.0   Shareholders equity total   309 271 280 226 8.6 46.4 -78.6 -78.6   Interest-bearing liabilities   122 335 333 332 345 345 78.6 78.6   Balance sheet total (assets)   588 871 760 683 546 399 0.0 0.0   Net Debt   -183 -235 -239 -159 -32.7 84.7 78.6 78.6     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   250 495 304 263 0.0 -6.2 0.0 0.0   Gross profit growth   -51.9% 98.3% -38.5% -13.5% -100.0% 0.0% 0.0% 0.0%   Employees   1 1 0 1 1 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   588 871 760 683 546 399 0 0   Balance sheet change%   -23.7% 48.0% -12.7% -10.1% -20.0% -26.9% -100.0% 0.0%   Added value   -96.4 60.3 47.6 -13.0 34.5 -6.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -69 -69 -69 -69 -84 -32 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 0.0 -1.0 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 (%)   -52.5% 5.2% 4.3% -18.1% 0.0% 353.5% 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 %   -19.3% 3.5% 1.6% -6.6% 0.0% -4.5% 0.0% 0.0%   ROI %   -28.6% 5.0% 2.2% -8.1% 0.0% -5.7% 0.0% 0.0%   ROE %   -26.8% 6.0% 3.2% -21.6% 0.0% 137.4% 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 %   52.6% 31.2% 36.9% 33.0% 1.6% 11.6% -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, %   190.1% -390.1% -501.7% 1,227.2% 0.0% -1,356.7% 0.0% 0.0%   Gearing %   39.3% 123.6% 118.9% 147.2% 3,999.9% 742.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 1.0% 0.4% 1.1% 0.0% 0.0% 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   1.4 1.2 1.3 1.3 1.0 1.1 0.0 0.0   Current Ratio   1.4 1.2 1.3 1.3 1.0 1.1 0.0 0.0   Cash and cash equivalent   304.9 570.5 571.9 491.5 377.7 260.3 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   106.2 102.8 146.2 126.2 -7.2 46.4 -39.3 -39.3   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   -96 60 0 -13 34 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -96 60 0 -13 0 0 0 0   EBIT / employee   -131 26 0 -47 0 0 0 0   Net earnings / employee   -104 17 0 -54 0 0 0 0