Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Geopartner Landinspektører A/S 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.1% 2.0% 2.0% 2.0% 1.0% 1.2% 3.9% 3.8%   Credit score (0-100)   86 71 68 68 87 81 50 51   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1,964.6 4.9 4.4 4.5 4,009.9 1,937.0 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   130,229 0.0 0.0 0.0 165,482 165,495 0.0 0.0   EBITDA   10,895 9,996 14,293 7,099 16,595 16,521 0.0 0.0   EBIT   4,342 9,996 14,293 7,099 10,080 9,939 0.0 0.0   Pre-tax profit (PTP)   4,063.5 7,718.0 11,178.0 5,632.0 9,849.1 9,068.0 0.0 0.0   Net earnings   3,159.7 7,718.0 11,178.0 5,632.0 7,871.2 7,047.6 0.0 0.0   Pre-tax profit without non-rec. items   4,063 9,996 14,293 7,099 9,849 9,068 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   18,265 0.0 0.0 0.0 17,306 15,365 0.0 0.0   Shareholders equity total   20,481 23,559 30,308 23,939 26,736 26,005 17,225 17,225   Interest-bearing liabilities   12,414 0.0 0.0 0.0 4,311 13,505 0.0 0.0   Balance sheet total (assets)   76,446 71,440 84,734 74,531 73,796 79,567 17,225 17,225   Net Debt   12,399 0.0 0.0 0.0 4,300 13,494 -15,225 -15,225     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   130,229 0.0 0.0 0.0 165,482 165,495 0.0 0.0   Gross profit growth   6.2% -100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employees   209 215 216 229 232 222 0 0   Employee growth %   7.2% 2.9% 0.5% 6.0% 1.3% -4.3% -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)   76,446 71,440 84,734 74,531 73,796 79,567 17,225 17,225   Balance sheet change%   8.4% -6.5% 18.6% -12.0% -1.0% 7.8% -78.4% 0.0%   Added value   10,895.4 9,996.0 14,293.0 7,099.0 10,080.1 16,521.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,949 -24,122 0 0 13,357 -9,090 -15,365 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 (%)   3.3% 0.0% 0.0% 0.0% 6.1% 6.0% 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 %   6.0% 13.5% 18.3% 8.9% 13.8% 13.0% 0.0% 0.0%   ROI %   11.9% 18.6% 18.3% 8.9% 18.9% 26.5% 0.0% 0.0%   ROE %   14.3% 35.0% 41.5% 20.8% 31.1% 26.7% 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 %   26.8% 100.0% 100.0% 100.0% 37.7% 33.1% 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, %   113.8% 0.0% 0.0% 0.0% 25.9% 81.7% 0.0% 0.0%   Gearing %   60.6% 0.0% 0.0% 0.0% 16.1% 51.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 0.0% 0.0% 0.0% 16.6% 10.4% 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   0.9 0.0 0.0 0.0 1.7 1.5 0.0 0.0   Current Ratio   1.0 0.0 0.0 0.0 1.6 1.5 0.0 0.0   Cash and cash equivalent   15.1 0.0 0.0 0.0 10.7 10.7 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   -2,238.1 0.0 0.0 0.0 18,558.3 20,428.0 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   52 46 66 31 43 74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 46 66 31 72 74 0 0   EBIT / employee   21 46 66 31 43 45 0 0   Net earnings / employee   15 36 52 25 34 32 0 0