Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Glarmester Braestrup 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.9% 5.9%   Bankruptcy risk   1.3% 1.4% 1.3% 1.0% 0.8% 1.3% 8.8% 8.5%   Credit score (0-100)   81 79 80 84 91 78 28 29   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   33.6 21.6 49.9 150.1 301.0 37.4 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   1,501 1,563 1,538 1,930 2,526 2,287 0.0 0.0   EBITDA   671 567 604 555 1,161 427 0.0 0.0   EBIT   549 445 482 425 986 245 0.0 0.0   Pre-tax profit (PTP)   546.1 464.7 497.7 433.7 962.1 277.9 0.0 0.0   Net earnings   425.6 361.8 386.3 336.2 746.7 213.5 0.0 0.0   Pre-tax profit without non-rec. items   546 465 498 434 962 278 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 0.0 223 294 234 0.0 0.0   Shareholders equity total   1,859 1,971 2,246 2,083 2,329 2,043 395 395   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 93.2 93.2   Balance sheet total (assets)   2,364 2,558 2,983 2,779 3,260 2,888 488 488   Net Debt   -697 -766 -1,375 -1,025 -857 -647 93.2 93.2     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   1,501 1,563 1,538 1,930 2,526 2,287 0.0 0.0   Gross profit growth   0.0% 4.1% -1.6% 25.4% 30.9% -9.5% -100.0% 0.0%   Employees   2 2 2 3 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 33.3% -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)   2,364 2,558 2,983 2,779 3,260 2,888 488 488   Balance sheet change%   0.0% 8.2% 16.6% -6.8% 17.3% -11.4% -83.1% 0.0%   Added value   671.1 567.4 603.9 554.6 1,115.8 427.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   976 -244 -244 -28 -226 -365 -234 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 3.0 4.0 5.0 5.0 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 (%)   36.6% 28.5% 31.3% 22.0% 39.0% 10.7% 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 %   23.2% 19.1% 18.4% 15.6% 32.9% 9.3% 0.0% 0.0%   ROI %   26.1% 22.0% 22.1% 19.2% 41.9% 12.2% 0.0% 0.0%   ROE %   22.9% 18.9% 18.3% 15.5% 33.8% 9.8% 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 %   78.6% 77.0% 75.3% 74.9% 71.5% 70.7% 80.9% 80.9%   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, %   -103.9% -135.0% -227.6% -184.9% -73.8% -151.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 23.6% 23.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 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   4.8 4.2 3.9 3.5 3.0 3.0 0.0 0.0   Current Ratio   4.8 4.2 3.9 3.5 3.0 3.0 0.0 0.0   Cash and cash equivalent   697.3 766.3 1,374.6 1,025.4 857.1 647.4 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   1,002.3 1,209.3 1,580.2 1,299.2 1,583.3 1,449.1 -46.6 -46.6   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   336 284 302 185 372 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   336 284 302 185 387 107 0 0   EBIT / employee   275 223 241 142 329 61 0 0   Net earnings / employee   213 181 193 112 249 53 0 0