Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GROUNDSPEED 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.0% 3.3% 6.8% 3.6% 3.4% 2.7% 12.5% 12.5%   Credit score (0-100)   59 55 34 52 53 60 19 19   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   287 240 -34.2 491 589 614 0.0 0.0   EBITDA   287 240 -75.6 443 501 542 0.0 0.0   EBIT   287 240 -241 258 297 334 0.0 0.0   Pre-tax profit (PTP)   28.2 -15.6 -362.9 2.9 41.3 66.3 0.0 0.0   Net earnings   21.4 -12.2 -284.4 2.3 31.0 51.1 0.0 0.0   Pre-tax profit without non-rec. items   181 137 -363 2.9 41.3 66.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,936 5,783 7,717 8,144 7,947 7,839 0.0 0.0   Shareholders equity total   937 925 641 643 674 725 600 600   Interest-bearing liabilities   4,691 4,576 6,248 6,265 6,179 6,226 0.0 0.0   Balance sheet total (assets)   6,099 6,057 7,835 8,318 8,346 8,501 600 600   Net Debt   4,564 4,320 6,222 6,181 6,163 6,048 -600 -600     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   287 240 -34.2 491 589 614 0.0 0.0   Gross profit growth   485.9% -16.4% 0.0% 0.0% 20.0% 4.3% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -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)   6,099 6,057 7,835 8,318 8,346 8,501 600 600   Balance sheet change%   -3.4% -0.7% 29.4% 6.2% 0.3% 1.8% -92.9% 0.0%   Added value   287.2 240.1 -75.6 443.4 482.4 542.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -153 -153 1,769 242 -351 -309 -7,897 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 705.4% 52.6% 50.5% 54.4% 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 %   4.6% 4.0% -3.5% 3.2% 3.6% 4.0% 0.0% 0.0%   ROI %   4.8% 4.1% -3.7% 3.6% 4.1% 4.6% 0.0% 0.0%   ROE %   2.3% -1.3% -36.3% 0.4% 4.7% 7.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   15.8% 15.7% 8.2% 7.7% 8.1% 8.5% 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, %   1,588.8% 1,799.1% -8,234.5% 1,394.1% 1,229.6% 1,115.5% 0.0% 0.0%   Gearing %   500.5% 494.6% 975.2% 974.3% 916.7% 858.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.2% 2.2% 4.1% 4.1% 4.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.1 0.1 0.2 0.0 0.0   Cash and cash equivalent   127.3 255.3 26.3 84.0 16.2 177.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -1,930.1 -1,962.6 -4,426.8 -3,140.6 -3,072.9 -2,920.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   287 240 0 443 482 542 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   287 240 0 443 501 542 0 0   EBIT / employee   287 240 0 258 297 334 0 0   Net earnings / employee   21 -12 0 2 31 51 0 0