Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POVL GULDAGER 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9% 1.9%   Bankruptcy risk   0.8% 1.0% 1.3% 1.3% 1.4% 0.0% 15.5% 15.5%   Credit score (0-100)   93 87 79 78 78 0 13 13   Credit rating   AA A A A A N/A BB BB   Credit limit (kDKK)   418.6 262.2 58.5 66.2 64.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,100 7,335 7,788 8,820 8,368 0.0 0.0 0.0   EBITDA   1,625 1,518 1,357 1,307 1,956 0.0 0.0 0.0   EBIT   703 299 111 134 1,809 0.0 0.0 0.0   Pre-tax profit (PTP)   589.5 195.1 13.6 27.1 1,495.5 0.0 0.0 0.0   Net earnings   459.4 152.2 10.3 21.0 1,166.4 0.0 0.0 0.0   Pre-tax profit without non-rec. items   589 195 13.6 27.1 1,496 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024e N/A 2025e N/A Tangible assets total   4,809 3,864 4,605 4,661 82.8 0.0 0.0 0.0   Shareholders equity total   3,274 3,426 3,437 3,458 4,624 0.0 0.0 0.0   Interest-bearing liabilities   918 743 999 1,642 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,973 8,596 9,232 9,717 6,622 0.0 0.0 0.0   Net Debt   908 383 995 1,639 -868 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 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   7,100 7,335 7,788 8,820 8,368 0.0 0.0 0.0   Gross profit growth   -4.4% 3.3% 6.2% 13.3% -5.1% -100.0% 0.0% 0.0%   Employees   12 12 13 15 12 0 0 0   Employee growth %   -7.7% 0.0% 8.3% 15.4% -20.0% -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)   8,973 8,596 9,232 9,717 6,622 0 0 0   Balance sheet change%   12.1% -4.2% 7.4% 5.3% -31.9% -100.0% 0.0% 0.0%   Added value   1,625.5 1,518.4 1,356.7 1,306.6 2,981.5 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   59 -2,164 -505 -1,116 -4,724 -83 0 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 5.0 5.0 5.0 0.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 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 (%)   9.9% 4.1% 1.4% 1.5% 21.6% 0.0% 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 %   8.3% 3.4% 1.3% 1.4% 22.1% 0.0% 0.0% 0.0%   ROI %   9.9% 4.2% 1.5% 1.7% 26.9% 0.0% 0.0% 0.0%   ROE %   15.1% 4.5% 0.3% 0.6% 28.9% 0.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024e N/A 2025e N/A Equity ratio %   36.5% 39.9% 37.2% 35.6% 69.8% 0.0% 0.0% 0.0%   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, %   55.9% 25.2% 73.4% 125.4% -44.4% 0.0% 0.0% 0.0%   Gearing %   28.0% 21.7% 29.1% 47.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 12.9% 11.3% 8.1% 38.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024e N/A 2025e N/A Quick Ratio   0.8 0.9 1.0 0.9 3.9 0.0 0.0 0.0   Current Ratio   1.8 2.0 1.9 1.8 4.0 0.0 0.0 0.0   Cash and cash equivalent   9.8 360.3 4.1 3.4 868.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 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   1,871.4 2,406.2 2,189.4 2,217.8 4,905.1 0.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 N/A 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   135 127 104 87 248 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   135 127 104 87 163 0 0 0   EBIT / employee   59 25 9 9 151 0 0 0   Net earnings / employee   38 13 1 1 97 0 0 0