Gullanden ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  11.5% 9.8% 8.3% 13.4% 8.7%  
Credit score (0-100)  22 25 28 16 27  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  -0.0 -0.0 0.0 -0.0 -0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  -67.8 -164 185 319 552  
EBITDA  -477 -430 -202 -423 -54.3  
EBIT  -600 -604 -253 -433 -54.3  
Pre-tax profit (PTP)  -600.2 -606.8 -270.8 -530.3 -69.6  
Net earnings  -470.1 -473.5 -211.5 -427.3 -54.3  
Pre-tax profit without non-rec. items  -600 -607 -271 -530 -69.6  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  205 60.7 9.8 0.0 0.0  
Shareholders equity total  -420 106 -105 -532 -587  
Interest-bearing liabilities  918 435 626 671 901  
Balance sheet total (assets)  627 697 732 412 537  

Net Debt  836 336 191 623 673  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -67.8 -164 185 319 552  
Gross profit growth  0.0% -141.5% 0.0% 72.2% 73.2%  
Employees  0 0 2 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  627 697 732 412 537  
Balance sheet change%  0.0% 11.3% 5.0% -43.7% 30.1%  
Added value  -476.7 -430.3 -202.2 -381.8 -54.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  82 -318 -102 -20 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -1.0 -2.0 -3.0 -4.0 -5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  885.1% 369.2% -136.7% -135.7% -9.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  -57.3% -69.3% -33.0% -48.6% -5.2%  
ROI %  -65.3% -82.8% -43.4% -66.7% -6.9%  
ROE %  -75.0% -129.2% -50.4% -74.7% -11.4%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  -40.1% 15.3% -12.5% -56.3% -52.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -175.4% -78.0% -94.5% -147.4% -1,239.4%  
Gearing %  -218.5% 408.8% -596.1% -126.0% -153.6%  
Net interest  0 0 0 0 0  
Financing costs %  0.1% 0.4% 3.3% 15.1% 2.0%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.5 2.4 2.1 0.6 1.4  
Current Ratio  1.8 2.4 2.2 0.7 1.6  
Cash and cash equivalent  81.6 99.4 435.0 47.8 228.7  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  112.0 274.2 295.0 -80.6 135.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -101 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -101 0 0  
EBIT / employee  0 0 -127 0 0  
Net earnings / employee  0 0 -106 0 0