Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Geil og Berner ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   1.1% 1.0% 10.6% 9.5% 11.6% 9.6% 15.3% 4.4%   Credit score (0-100)   86 88 24 26 19 25 12 21   Credit rating   BBB A B B B B B BB   Credit limit (kDKK)   302.6 289.5 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,424 1,635 1,668 -73.2 -28.9 -17.3 0.0 0.0   EBITDA   1,140 791 1,151 -74.4 -28.9 -17.3 0.0 0.0   EBIT   740 391 -1,649 -74.4 -28.9 -17.3 0.0 0.0   Pre-tax profit (PTP)   753.5 455.9 -1,595.3 -80.6 -41.2 -20.8 0.0 0.0   Net earnings   494.6 268.4 -1,863.7 -80.6 -41.2 -20.8 0.0 0.0   Pre-tax profit without non-rec. items   753 456 -1,595 -80.6 -41.2 -20.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,042 4,311 1,447 4.4 -36.8 -57.7 -97.7 -97.7   Interest-bearing liabilities   33.2 44.6 33.2 33.0 85.2 89.5 97.7 97.7   Balance sheet total (assets)   5,616 4,943 1,858 322 105 123 0.0 0.0   Net Debt   -1,851 -1,618 -744 -183 75.4 72.5 97.7 97.7     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   2,424 1,635 1,668 -73.2 -28.9 -17.3 0.0 0.0   Gross profit growth   116.8% -32.5% 2.0% 0.0% 60.5% 40.3% 0.0% 0.0%   Employees   4 3 3 0 0 0 0 0   Employee growth %   100.0% -25.0% 0.0% -100.0% 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)   5,616 4,943 1,858 322 105 123 0 0   Balance sheet change%   -21.9% -12.0% -62.4% -82.7% -67.3% 16.3% -100.0% 0.0%   Added value   1,140.3 791.4 1,150.7 -74.4 -28.9 -17.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,800 -800 -5,600 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   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   30.5% 23.9% -98.9% 101.7% 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 %   12.1% 9.0% -45.9% -6.8% -12.5% -10.6% 0.0% 0.0%   ROI %   14.1% 10.0% -53.5% -9.8% -47.2% -19.6% 0.0% 0.0%   ROE %   9.3% 5.7% -64.7% -11.1% -75.1% -18.3% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   89.8% 87.2% 77.9% 1.4% -25.9% -32.0% -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, %   -162.3% -204.4% -64.6% 246.3% -260.9% -419.8% 0.0% 0.0%   Gearing %   0.7% 1.0% 2.3% 752.2% -231.4% -155.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 45.4% 86.9% 18.7% 20.8% 4.3% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   4.1 3.3 4.4 1.0 0.6 0.6 0.0 0.0   Current Ratio   4.1 3.3 4.4 1.0 0.6 0.6 0.0 0.0   Cash and cash equivalent   1,883.8 1,662.4 776.7 216.3 9.7 17.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,802.3 1,470.6 1,404.2 -9.4 -50.6 -71.5 -48.8 -48.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   285 264 384 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   285 264 384 0 0 0 0 0   EBIT / employee   185 130 -550 0 0 0 0 0   Net earnings / employee   124 89 -621 0 0 0 0 0