Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GARGAMEL 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.1% 3.8% 3.1% 8.1% 1.6% 1.4% 8.4% 8.4%   Credit score (0-100)   50 50 55 29 74 79 29 29   Credit rating   BBB BBB BBB BB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 45.7 178.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 -99.0 -94.0 0.0 0.0   EBITDA   -350 -365 -364 -410 -464 -458 0.0 0.0   EBIT   -350 -365 -364 -410 -464 -458 0.0 0.0   Pre-tax profit (PTP)   292.9 359.7 3,253.6 -3,614.6 983.7 2,267.7 0.0 0.0   Net earnings   227.7 282.0 2,537.9 -3,614.6 983.7 2,267.7 0.0 0.0   Pre-tax profit without non-rec. items   293 360 3,356 -3,506 984 2,268 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   20,803 20,385 22,223 17,909 18,192 19,260 17,180 17,180   Interest-bearing liabilities   0.0 0.0 0.0 0.0 52.0 54.1 0.0 0.0   Balance sheet total (assets)   21,247 20,949 23,207 18,172 18,322 19,368 17,180 17,180   Net Debt   -21,064 -20,567 -23,095 -17,862 -17,872 -18,970 -17,180 -17,180     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   0.0 0.0 0.0 0.0 -99.0 -94.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 5.1% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   21,247 20,949 23,207 18,172 18,322 19,368 17,180 17,180   Balance sheet change%   -6.7% -1.4% 10.8% -21.7% 0.8% 5.7% -11.3% 0.0%   Added value   -349.6 -364.6 -364.4 -409.7 -463.7 -458.1 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 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   0.0% 0.0% 0.0% 0.0% 468.2% 487.2% 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 %   2.5% 2.5% 15.3% 2.5% 5.6% 12.1% 0.0% 0.0%   ROI %   2.5% 2.5% 15.8% 2.6% 5.7% 12.1% 0.0% 0.0%   ROE %   1.0% 1.4% 11.9% -18.0% 5.4% 12.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   97.9% 97.3% 95.8% 98.5% 99.3% 99.4% 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, %   6,025.1% 5,641.1% 6,337.8% 4,359.5% 3,854.1% 4,141.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 172.7% 7.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   47.9 42.4 61.0 69.0 140.4 178.0 0.0 0.0   Current Ratio   47.9 42.4 61.0 69.0 140.4 178.0 0.0 0.0   Cash and cash equivalent   21,063.5 20,566.6 23,095.1 17,861.5 17,923.9 19,023.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -80.1 289.1 -134.0 315.7 325.3 582.1 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -365 -364 -410 -464 -458 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -365 -364 -410 -464 -458 0 0   EBIT / employee   0 -365 -364 -410 -464 -458 0 0   Net earnings / employee   0 282 2,538 -3,615 984 2,268 0 0