Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GL. SKAGEN ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.2% 2.9% 3.3% 5.6% 4.0% 4.7% 20.4% 20.4%   Credit score (0-100)   68 60 55 39 49 44 5 5   Credit rating   BBB BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.2 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0   0 0 0 0 0   Gross profit   116 30.8 -60.6 -110 -38.0 -72.7 0.0 0.0   EBITDA   116 30.8 -60.6 -110 -38.0 -72.7 0.0 0.0   EBIT   116 30.8 -60.6 -110 -38.0 -72.7 0.0 0.0   Pre-tax profit (PTP)   19.5 -64.9 -120.9 -193.2 -70.5 -98.4 0.0 0.0   Net earnings   19.5 -99.0 -120.9 -193.2 -70.5 -98.4 0.0 0.0   Pre-tax profit without non-rec. items   19.5 -64.9 -121 -193 -70.5 -98.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   12,140 12,140 12,140 12,140 12,140 12,140 0.0 0.0   Shareholders equity total   5,533 5,434 5,313 5,120 5,050 4,951 -749 -749   Interest-bearing liabilities   6,457 6,457 6,457 6,457 7,178 7,229 749 749   Balance sheet total (assets)   12,213 12,168 12,168 12,145 12,230 12,182 0.0 0.0   Net Debt   6,457 6,457 6,457 6,452 7,167 7,223 749 749     See the entire balance sheet 1000.0 Volume  2018 2018/12 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% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   116 30.8 -60.6 -110 -38.0 -72.7 0.0 0.0   Gross profit growth   68.7% -73.4% 0.0% -82.0% 65.5% -91.2% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   12,213 12,168 12,168 12,145 12,230 12,182 0 0   Balance sheet change%   0.1% -0.4% 0.0% -0.2% 0.7% -0.4% -100.0% 0.0%   Added value   115.7 30.8 -60.6 -110.4 -38.0 -72.7 0.0 0.0   Added value %   0.0% 0.0% -1,516,025.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 -12,140 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 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% -1,516,025.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -1,516,025.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -3,021,875.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -3,021,875.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -3,021,875.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.9% 0.3% -0.5% -0.9% -0.3% -0.6% 0.0% 0.0%   ROI %   1.0% 0.3% -0.5% -0.9% -0.3% -0.6% 0.0% 0.0%   ROE %   0.4% -1.8% -2.2% -3.7% -1.4% -2.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   45.3% 44.7% 43.7% 42.2% 41.3% 40.6% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 171,364,400.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 171,364,400.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   5,579.5% 20,947.3% -10,647.9% -5,846.1% -18,846.6% -9,936.6% 0.0% 0.0%   Gearing %   116.7% 118.8% 121.5% 126.1% 142.1% 146.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.5% 0.9% 1.3% 0.5% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.3 0.1 0.1 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.3 0.1 0.1 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 4.8 11.1 5.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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% 706,600.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -149.5 -248.4 -369.3 -562.5 -885.5 -1,319.6 -374.3 -374.3   Net working capital %   0.0% 0.0% -9,232,800.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0