Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRAM EJENDOMME 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.6% 0.9% 0.6% 0.6% 0.5% 1.3% 8.3% 8.2%   Credit score (0-100)   98 89 98 97 98 79 29 30   Credit rating   AA A AA AA AA A BB BB   Credit limit (kDKK)   1,075.1 717.6 1,174.2 1,409.6 1,523.3 209.0 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   2,557 2,136 2,479 2,034 2,549 1,420 0.0 0.0   EBITDA   2,557 2,136 2,479 2,034 2,549 1,420 0.0 0.0   EBIT   2,527 2,136 2,479 2,034 2,549 1,420 0.0 0.0   Pre-tax profit (PTP)   1,167.2 192.3 1,563.2 3,404.3 1,031.7 -2,631.5 0.0 0.0   Net earnings   909.4 308.0 983.9 2,650.4 803.4 -2,056.2 0.0 0.0   Pre-tax profit without non-rec. items   1,167 192 1,563 3,404 1,032 -2,632 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   68,000 68,000 68,000 68,000 68,000 68,000 0.0 0.0   Shareholders equity total   9,248 9,556 10,540 13,190 13,993 11,937 11,812 11,812   Interest-bearing liabilities   54,615 54,079 53,253 52,209 48,555 50,905 0.0 0.0   Balance sheet total (assets)   68,534 68,103 68,413 70,745 68,158 68,019 11,812 11,812   Net Debt   54,129 54,079 53,253 52,081 48,555 50,905 -11,812 -11,812     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   2,557 2,136 2,479 2,034 2,549 1,420 0.0 0.0   Gross profit growth   54.4% -16.5% 16.1% -18.0% 25.4% -44.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   68,534 68,103 68,413 70,745 68,158 68,019 11,812 11,812   Balance sheet change%   0.0% -0.6% 0.5% 3.4% -3.7% -0.2% -82.6% 0.0%   Added value   2,527.0 2,136.3 2,479.3 2,033.6 2,549.4 1,419.7 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 0 0 -68,000 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 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 (%)   98.8% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   3.7% 3.1% 4.3% 6.7% 4.7% 2.1% 0.0% 0.0%   ROI %   3.8% 3.2% 4.4% 6.9% 4.8% 2.1% 0.0% 0.0%   ROE %   11.4% 3.3% 9.8% 22.3% 5.9% -15.9% 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 %   13.5% 14.0% 15.4% 18.6% 20.5% 17.5% 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, %   2,116.8% 2,531.4% 2,147.9% 2,561.0% 1,904.6% 3,585.6% 0.0% 0.0%   Gearing %   590.6% 565.9% 505.3% 395.8% 347.0% 426.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 3.6% 2.5% 2.4% 4.4% 8.1% 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   0.1 0.0 0.1 0.4 0.0 0.0 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.4 0.0 0.0 0.0 0.0   Cash and cash equivalent   486.6 0.0 0.0 127.9 0.0 0.0 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   -3,411.7 -4,144.1 -4,874.7 -4,753.7 -8,710.7 -28,439.6 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0