Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GEPARD 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% 2.1% 2.1%   Bankruptcy risk   2.8% 16.6% 6.0% 13.3% 19.5% 9.5% 17.8% 17.8%   Credit score (0-100)   61 11 39 16 6 25 9 9   Credit rating   BBB BB BBB BB B BB B B   Credit limit (kDKK)   0.2 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)  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   114,295 -31.0 107 81.0 -497 54.2 0.0 0.0   EBITDA   4,341 -31.0 107 81.0 -497 54.2 0.0 0.0   EBIT   4,341 -31.0 107 81.0 -497 54.2 0.0 0.0   Pre-tax profit (PTP)   6,463.0 -27.0 119.0 94.0 -485.0 61.3 0.0 0.0   Net earnings   4,518.0 -21.0 93.0 73.0 -378.0 47.3 0.0 0.0   Pre-tax profit without non-rec. items   6,463 -27.0 119 94.0 -485 61.3 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   319,197 298 391 463 86.0 133 8.4 8.4   Interest-bearing liabilities   15,900 132 194 0.0 0.0 33.0 0.0 0.0   Balance sheet total (assets)   776,164 589 726 871 972 743 8.4 8.4   Net Debt   -175,625 42.0 77.0 -173 -111 -28.2 -8.4 -8.4     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   114,295 -31.0 107 81.0 -497 54.2 0.0 0.0   Gross profit growth   60,686.5% 0.0% 0.0% -24.3% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   776,164 589 726 871 972 743 8 8   Balance sheet change%   121,573.2% -99.9% 23.3% 20.0% 11.6% -23.6% -98.9% 0.0%   Added value   4,341.0 -31.0 107.0 81.0 -497.0 54.2 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 -1.0 1.0 2.0 -1.0 1.0 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 (%)   3.8% 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 %   3.8% -0.0% 18.9% 12.9% -51.2% 9.0% 0.0% 0.0%   ROI %   8.8% -0.0% 24.4% 19.7% -171.9% 61.2% 0.0% 0.0%   ROE %   2.8% -0.0% 27.0% 17.1% -137.7% 43.1% 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 %   41.1% 50.6% 53.9% 53.2% 8.8% 18.0% 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, %   -4,045.7% -135.5% 72.0% -213.6% 22.3% -52.1% 0.0% 0.0%   Gearing %   5.0% 44.3% 49.6% 0.0% 0.0% 24.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   102.7% 0.1% 3.1% 9.3% 0.0% 97.2% 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   1.4 1.6 1.7 1.9 1.0 1.2 0.0 0.0   Current Ratio   1.7 2.0 2.2 2.1 1.1 1.2 0.0 0.0   Cash and cash equivalent   191,525.0 90.0 117.0 173.0 111.0 61.2 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   319,197.0 298.0 391.0 463.0 86.0 133.4 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   4,341 -31 107 81 -497 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,341 -31 107 81 -497 0 0 0   EBIT / employee   4,341 -31 107 81 -497 0 0 0   Net earnings / employee   4,518 -21 93 73 -378 0 0 0