Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gråkjær Erhverv 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8% 3.8%   Bankruptcy risk   5.4% 2.6% 2.2% 1.9% 1.5% 3.1% 7.4% 7.4%   Credit score (0-100)   43 63 65 69 76 56 33 33   Credit rating   BBB BBB BBB A A BBB BBB BBB   Credit limit (kDKK)   0.0 0.1 1.3 11.4 259.9 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   11,654 0.0 0.0 0.0 26,108 43,414 0.0 0.0   EBITDA   4,454 16,291 20,796 5,750 2,958 21,597 0.0 0.0   EBIT   4,454 16,291 20,796 5,750 2,890 21,529 0.0 0.0   Pre-tax profit (PTP)   4,364.8 13,892.0 17,148.0 5,504.0 5,274.8 24,398.4 0.0 0.0   Net earnings   3,403.1 13,892.0 17,148.0 5,504.0 4,114.7 19,027.1 0.0 0.0   Pre-tax profit without non-rec. items   4,365 16,291 20,796 5,750 5,275 24,398 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 160 91.3 0.0 0.0   Shareholders equity total   8,403 22,295 39,443 44,947 49,061 68,089 63,089 63,089   Interest-bearing liabilities   15,380 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   66,132 83,595 84,000 90,559 108,437 155,816 63,089 63,089   Net Debt   8,823 0.0 0.0 0.0 0.0 -233 -63,089 -63,089     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   11,654 0.0 0.0 0.0 26,108 43,414 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 0.0% 0.0% 66.3% -100.0% 0.0%   Employees   28 28 31 26 29 28 0 0   Employee growth %   0.0% 0.0% 10.7% -16.1% 11.5% -3.4% -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)   66,132 83,595 84,000 90,559 108,437 155,816 63,089 63,089   Balance sheet change%   0.0% 26.4% 0.5% 7.8% 19.7% 43.7% -59.5% 0.0%   Added value   4,454.0 16,291.0 20,796.0 5,750.0 2,889.5 21,597.2 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 91 -137 -91 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   38.2% 0.0% 0.0% 0.0% 11.1% 49.6% 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 %   6.7% 21.8% 24.8% 6.6% 6.2% 19.8% 0.0% 0.0%   ROI %   18.7% 30.3% 24.8% 6.6% 6.6% 21.2% 0.0% 0.0%   ROE %   40.5% 90.5% 55.6% 13.0% 8.8% 32.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   12.7% 100.0% 100.0% 100.0% 68.1% 81.1% 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, %   198.1% 0.0% 0.0% 0.0% 0.0% -1.1% 0.0% 0.0%   Gearing %   183.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.1 0.0 0.0 0.0 8.8 54.8 0.0 0.0   Current Ratio   1.1 0.0 0.0 0.0 8.8 54.8 0.0 0.0   Cash and cash equivalent   6,557.2 0.0 0.0 0.0 0.0 233.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   8,403.1 0.0 0.0 0.0 96,032.1 152,882.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   159 582 671 221 100 771 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   159 582 671 221 102 771 0 0   EBIT / employee   159 582 671 221 100 769 0 0   Net earnings / employee   122 496 553 212 142 680 0 0