Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VINSLOTTET GRØNLAND 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 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.8% 5.8%   Bankruptcy risk   1.4% 3.9% 2.8% 6.8% 12.3% 15.7% 18.0% 17.9%   Credit score (0-100)   79 51 59 34 18 11 8 8   Credit rating   A BBB BBB BBB BB BB B B   Credit limit (kDKK)   21.5 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 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,864 1,706 2,883 1,027 2,035 701 0.0 0.0   EBITDA   625 -112 456 -859 -371 -886 0.0 0.0   EBIT   560 -235 435 -876 -396 -886 0.0 0.0   Pre-tax profit (PTP)   426.1 -350.3 305.8 -1,071.1 -646.9 -1,143.1 0.0 0.0   Net earnings   290.1 -234.0 298.9 -756.4 -1,003.7 -1,143.1 0.0 0.0   Pre-tax profit without non-rec. items   426 -350 306 -1,071 -647 -1,143 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   1,621 63.6 41.8 25.5 0.0 0.0 0.0 0.0   Shareholders equity total   3,026 2,792 2,810 2,053 912 469 -30.7 -30.7   Interest-bearing liabilities   1,215 1,135 1,658 2,351 1,999 1,996 30.7 30.7   Balance sheet total (assets)   6,782 7,164 7,904 7,259 6,177 5,934 0.0 0.0   Net Debt   1,194 1,127 1,650 2,344 1,979 1,972 30.7 30.7     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 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   1,864 1,706 2,883 1,027 2,035 701 0.0 0.0   Gross profit growth   0.0% -8.5% 69.0% -64.4% 98.1% -65.6% -100.0% 0.0%   Employees   4 4 8 8 7 6 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -12.5% -14.3% -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)   6,782 7,164 7,904 7,259 6,177 5,934 0 0   Balance sheet change%   0.0% 5.6% 10.3% -8.2% -14.9% -3.9% -100.0% 0.0%   Added value   624.9 -112.1 456.4 -859.5 -379.9 -885.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,556 -1,680 -44 -33 -51 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   30.1% -13.8% 15.1% -85.3% -19.5% -126.4% 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 %   8.3% -3.1% 5.9% -11.6% -5.9% -14.6% 0.0% 0.0%   ROI %   12.4% -5.1% 10.5% -19.7% -10.8% -33.0% 0.0% 0.0%   ROE %   9.6% -8.0% 10.7% -31.1% -67.7% -165.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   44.6% 39.0% 39.7% 28.3% 14.8% 7.9% -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, %   191.0% -1,004.8% 361.5% -272.7% -533.8% -222.6% 0.0% 0.0%   Gearing %   40.1% 40.7% 59.0% 114.5% 219.1% 425.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   22.1% 11.3% 9.7% 9.7% 11.5% 12.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.5 0.2 0.4 0.3 0.1 0.0 0.0 0.0   Current Ratio   1.9 1.6 1.5 1.4 1.2 1.1 0.0 0.0   Cash and cash equivalent   20.8 8.4 8.2 7.0 20.0 23.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/9 2022 2022/9 2023 2023/9 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   2,471.0 2,756.7 2,767.9 2,027.9 912.4 469.3 -15.3 -15.3   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 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   156 -28 57 -107 -54 -148 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 -28 57 -107 -53 -148 0 0   EBIT / employee   140 -59 54 -109 -57 -148 0 0   Net earnings / employee   73 -59 37 -95 -143 -191 0 0