Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Goodyear Danmark 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 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% 2.7% 2.7%   Bankruptcy risk   3.5% 2.4% 3.5% 2.6% 1.8% 2.4% 9.4% 9.2%   Credit score (0-100)   55 65 53 59 71 63 26 27   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 9.4 0.1 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   31,189 28,019 22,168 32,909 29,556 27,476 0.0 0.0   EBITDA   2,500 3,434 -4.0 6,106 4,855 1,709 0.0 0.0   EBIT   2,500 3,434 -4.0 6,106 4,855 1,709 0.0 0.0   Pre-tax profit (PTP)   2,367.0 2,381.0 -159.0 7,450.0 4,218.0 992.0 0.0 0.0   Net earnings   1,829.0 2,381.0 -159.0 7,450.0 3,285.0 770.0 0.0 0.0   Pre-tax profit without non-rec. items   2,367 3,434 -4.0 6,106 4,218 992 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   0.0 0.0 0.0 0.0 1,063 724 0.0 0.0   Shareholders equity total   2,616 4,997 4,838 12,288 10,073 4,843 3,643 3,643   Interest-bearing liabilities   35,455 0.0 0.0 0.0 35,962 53,803 0.0 0.0   Balance sheet total (assets)   50,049 54,138 39,768 59,150 60,666 78,637 3,643 3,643   Net Debt   22,142 0.0 0.0 0.0 35,871 53,799 -3,643 -3,643     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   31,189 28,019 22,168 32,909 29,556 27,476 0.0 0.0   Gross profit growth   15.3% -10.2% -20.9% 48.5% -10.2% -7.0% -100.0% 0.0%   Employees   11 11 11 12 13 13 0 0   Employee growth %   0.0% 0.0% 0.0% 9.1% 8.3% 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)   50,049 54,138 39,768 59,150 60,666 78,637 3,643 3,643   Balance sheet change%   54.6% 8.2% -26.5% 48.7% 2.6% 29.6% -95.4% 0.0%   Added value   2,500.0 3,434.0 -4.0 6,106.0 4,855.0 1,709.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 1,063 -339 -724 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 (%)   8.0% 12.3% -0.0% 18.6% 16.4% 6.2% 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 %   6.2% 6.6% -0.0% 12.3% 8.3% 2.8% 0.0% 0.0%   ROI %   8.2% 7.4% -0.0% 12.3% 9.4% 3.7% 0.0% 0.0%   ROE %   43.5% 62.6% -3.2% 87.0% 29.4% 10.3% 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 %   5.0% 100.0% 100.0% 100.0% 16.0% 6.0% 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, %   885.7% 0.0% 0.0% 0.0% 738.8% 3,148.0% 0.0% 0.0%   Gearing %   1,355.3% 0.0% 0.0% 0.0% 357.0% 1,110.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.0% 0.0% 0.0% 4.2% 2.1% 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   1.1 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Cash and cash equivalent   13,313.0 0.0 0.0 0.0 91.0 4.0 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   2,616.0 0.0 0.0 0.0 9,693.0 4,366.0 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   227 312 -0 509 373 131 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   227 312 -0 509 373 131 0 0   EBIT / employee   227 312 -0 509 373 131 0 0   Net earnings / employee   166 216 -14 621 253 59 0 0