Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SA GRØNBJERG HOLDING 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% 0.6% 0.6%   Bankruptcy risk   0.8% 0.9% 1.8% 3.9% 0.8% 0.7% 7.7% 7.7%   Credit score (0-100)   93 91 71 49 91 92 32 32   Credit rating   AA A A BBB AA AA BB BB   Credit limit (kDKK)   1,750.5 1,613.6 7.9 0.0 1,497.4 2,742.1 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   -9.0 -10.4 -10.6 -3.1 -10.6 -10.6 0.0 0.0   EBITDA   -9.0 -10.4 -10.6 -3.1 -10.6 -10.6 0.0 0.0   EBIT   -9.0 -10.4 -10.6 -3.1 -10.6 -10.6 0.0 0.0   Pre-tax profit (PTP)   222.2 266.2 -2,577.2 -8,507.5 8,508.4 12,648.1 0.0 0.0   Net earnings   190.1 233.6 -2,610.3 -8,543.1 8,473.7 12,650.4 0.0 0.0   Pre-tax profit without non-rec. items   222 266 -2,577 -8,508 8,508 12,648 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 0.0 0.0 0.0 0.0   Shareholders equity total   20,891 20,973 18,807 9,776 18,102 30,752 23,158 23,158   Interest-bearing liabilities   293 366 366 366 366 366 0.0 0.0   Balance sheet total (assets)   21,192 21,366 19,184 10,150 18,474 31,124 23,158 23,158   Net Debt   292 366 366 365 366 365 -23,158 -23,158     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   -9.0 -10.4 -10.6 -3.1 -10.6 -10.6 0.0 0.0   Gross profit growth   -10.7% -16.1% -1.9% 70.8% -241.9% 0.0% 0.0% 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)   21,192 21,366 19,184 10,150 18,474 31,124 23,158 23,158   Balance sheet change%   0.8% 0.8% -10.2% -47.1% 82.0% 68.5% -25.6% 0.0%   Added value   -9.0 -10.4 -10.6 -3.1 -10.6 -10.6 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 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 -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 (%)   100.0% 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 %   1.1% 1.3% -12.7% -58.0% 59.5% 51.0% 0.0% 0.0%   ROI %   1.1% 1.3% -12.7% -58.0% 59.5% 51.0% 0.0% 0.0%   ROE %   0.9% 1.1% -13.1% -59.8% 60.8% 51.8% 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 %   98.6% 98.2% 98.0% 96.3% 98.0% 98.8% 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, %   -3,264.1% -3,517.9% -3,448.2% -11,786.9% -3,452.8% -3,448.1% 0.0% 0.0%   Gearing %   1.4% 1.7% 1.9% 3.7% 2.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 0.1% 0.1% 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   17.6 13.7 14.6 15.0 15.4 15.4 0.0 0.0   Current Ratio   17.6 13.7 14.6 15.0 15.4 15.4 0.0 0.0   Cash and cash equivalent   0.5 0.1 0.5 0.6 0.0 0.5 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   4,986.0 5,001.5 5,117.9 5,243.8 5,366.8 5,358.4 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