Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gronell 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 N/A 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.0% 5.3% 3.3% 2.6% 2.6% 4.3% 6.5% 6.5%   Credit score (0-100)   0 43 54 60 61 47 37 37   Credit rating   N/A BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.1 0.1 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 N/A 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   0.0 7,865 17,458 21,005 37,171 43,044 0.0 0.0   EBITDA   0.0 6,239 6,993 11,659 17,508 18,369 0.0 0.0   EBIT   0.0 6,239 6,991 11,649 17,498 18,359 0.0 0.0   Pre-tax profit (PTP)   0.0 6,220.3 6,804.2 11,558.0 17,429.7 18,511.0 0.0 0.0   Net earnings   0.0 4,848.7 5,284.8 8,993.3 13,592.0 14,417.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 6,220 6,804 11,558 17,430 18,511 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 48.9 38.7 28.6 18.5 0.0 0.0   Shareholders equity total   0.0 4,889 10,114 15,993 21,585 10,182 8,492 8,492   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 329 0.0 0.0   Balance sheet total (assets)   0.0 18,878 22,292 34,348 42,559 34,059 8,492 8,492   Net Debt   0.0 -9,757 -12,204 -4,806 -11,882 -11,191 -8,492 -8,492     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 7,865 17,458 21,005 37,171 43,044 0.0 0.0   Gross profit growth   0.0% 0.0% 122.0% 20.3% 77.0% 15.8% -100.0% 0.0%   Employees   0 10 15 16 29 36 0 0   Employee growth %   0.0% 0.0% 50.0% 6.7% 81.3% 24.1% -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)   0 18,878 22,292 34,348 42,559 34,059 8,492 8,492   Balance sheet change%   0.0% 0.0% 18.1% 54.1% 23.9% -20.0% -75.1% 0.0%   Added value   0.0 6,238.6 6,993.0 11,659.2 17,507.8 18,369.4 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 47 -20 -20 -20 -19 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 79.3% 40.0% 55.5% 47.1% 42.7% 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 %   0.0% 33.0% 34.0% 41.4% 45.5% 48.4% 0.0% 0.0%   ROI %   0.0% 127.6% 93.2% 89.9% 93.1% 115.5% 0.0% 0.0%   ROE %   0.0% 99.2% 70.5% 68.9% 72.3% 90.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 34.6% 51.5% 52.7% 54.3% 33.8% 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, %   0.0% -156.4% -174.5% -41.2% -67.9% -60.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 14.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.9 1.8 2.0 2.0 1.4 0.0 0.0   Current Ratio   0.0 1.3 1.8 1.9 2.0 1.4 0.0 0.0   Cash and cash equivalent   0.0 9,757.2 12,204.3 4,805.5 11,882.4 11,519.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 3,599.1 10,001.4 15,956.4 21,558.0 10,164.0 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 N/A 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   0 624 466 729 604 510 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 624 466 729 604 510 0 0   EBIT / employee   0 624 466 728 603 510 0 0   Net earnings / employee   0 485 352 562 469 400 0 0