Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gamst Blomster 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   20.3% 21.6% 13.0% 8.1% 15.1% 3.0% 9.2% 9.2%   Credit score (0-100)   6 5 18 29 13 57 27 27   Credit rating   B B BB BB BB BBB BB BB   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)  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   279 1,290 7,902 15,327 17,438 23,638 0.0 0.0   EBITDA   -891 -2,244 809 1,480 -4,466 4,756 0.0 0.0   EBIT   -1,089 -2,401 425 764 -5,671 3,696 0.0 0.0   Pre-tax profit (PTP)   -1,130.0 -2,534.0 342.0 681.0 -5,818.0 3,533.5 0.0 0.0   Net earnings   -883.0 -1,979.0 265.0 537.0 -5,459.0 3,682.1 0.0 0.0   Pre-tax profit without non-rec. items   -1,130 -2,534 342 681 -5,818 3,533 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   486 552 1,470 2,657 3,090 2,052 0.0 0.0   Shareholders equity total   -783 -2,762 -2,496 591 -879 3,803 3,673 3,673   Interest-bearing liabilities   2,133 4,102 4,976 2,309 3,723 2,000 0.0 0.0   Balance sheet total (assets)   2,325 3,767 7,587 10,020 11,556 13,849 3,673 3,673   Net Debt   1,526 3,603 4,116 2,003 3,299 -1,751 -3,673 -3,673     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   279 1,290 7,902 15,327 17,438 23,638 0.0 0.0   Gross profit growth   0.0% 362.4% 512.6% 94.0% 13.8% 35.6% -100.0% 0.0%   Employees   4 10 17 33 48 42 0 0   Employee growth %   0.0% 150.0% 70.0% 94.1% 45.5% -12.5% -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)   2,325 3,767 7,587 10,020 11,556 13,849 3,673 3,673   Balance sheet change%   0.0% 62.0% 101.4% 32.1% 15.3% 19.8% -73.5% 0.0%   Added value   -891.0 -2,244.0 809.0 1,480.0 -4,955.0 4,755.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   288 -91 1,175 372 -1,314 -2,098 -2,052 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 1.0 2.0 -1.0 1.0 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 (%)   -390.3% -186.1% 5.4% 5.0% -32.5% 15.6% 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 %   -35.0% -49.8% 5.1% 7.6% -50.5% 28.1% 0.0% 0.0%   ROI %   -51.1% -75.9% 9.0% 18.0% -156.2% 73.7% 0.0% 0.0%   ROE %   -38.0% -65.0% 4.7% 13.1% -89.9% 47.9% 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 %   -25.2% -42.3% -24.8% 5.9% -7.1% 27.5% 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, %   -171.3% -160.6% 508.8% 135.3% -73.9% -36.8% 0.0% 0.0%   Gearing %   -272.4% -148.5% -199.4% 390.7% -423.5% 52.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 4.3% 1.8% 2.3% 4.9% 5.8% 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   0.3 1.0 1.0 0.6 0.6 1.0 0.0 0.0   Current Ratio   0.5 1.2 1.1 0.8 0.7 1.1 0.0 0.0   Cash and cash equivalent   607.0 499.0 860.0 306.0 424.0 3,750.6 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   -1,689.0 521.0 446.0 -1,947.0 -3,684.0 1,350.7 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   -223 -224 48 45 -103 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -223 -224 48 45 -93 113 0 0   EBIT / employee   -272 -240 25 23 -118 88 0 0   Net earnings / employee   -221 -198 16 16 -114 88 0 0