Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRØNBORG EJENDOMME 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.7% 0.9% 1.8% 0.8% 1.2% 1.6% 8.3% 8.2%   Credit score (0-100)   96 89 72 90 81 73 29 30   Credit rating   AA A A AA A A BB BB   Credit limit (kDKK)   1,309.0 899.4 9.2 1,152.0 308.7 23.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   617 586 339 674 602 348 0.0 0.0   EBITDA   493 263 -21.0 310 238 20.4 0.0 0.0   EBIT   1,993 585 154 310 37.6 12.3 0.0 0.0   Pre-tax profit (PTP)   1,896.9 582.7 151.1 305.4 37.8 21.6 0.0 0.0   Net earnings   1,479.5 458.9 117.8 238.2 29.5 16.9 0.0 0.0   Pre-tax profit without non-rec. items   1,897 583 151 305 37.8 21.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   17,775 14,925 15,100 15,100 14,900 15,560 0.0 0.0   Shareholders equity total   12,943 13,401 13,519 13,758 13,787 13,804 13,724 13,724   Interest-bearing liabilities   3,098 0.0 0.0 0.0 0.0 52.4 0.0 0.0   Balance sheet total (assets)   17,994 15,475 15,434 15,707 15,676 15,688 13,724 13,724   Net Debt   2,879 -546 -328 -494 -763 -24.7 -13,724 -13,724     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   617 586 339 674 602 348 0.0 0.0   Gross profit growth   76.7% -5.0% -42.1% 98.5% -10.7% -42.1% -100.0% 0.0%   Employees   1 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)   17,994 15,475 15,434 15,707 15,676 15,688 13,724 13,724   Balance sheet change%   10.1% -14.0% -0.3% 1.8% -0.2% 0.1% -12.5% 0.0%   Added value   1,993.3 585.0 154.0 309.7 37.6 12.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,500 -2,850 175 0 -200 660 -15,560 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   323.1% 99.8% 45.4% 46.0% 6.3% 3.5% 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 %   11.6% 3.5% 1.0% 2.0% 0.3% 0.1% 0.0% 0.0%   ROI %   11.8% 3.6% 1.0% 2.0% 0.3% 0.1% 0.0% 0.0%   ROE %   12.1% 3.5% 0.9% 1.7% 0.2% 0.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   71.9% 86.6% 87.6% 87.6% 88.0% 88.0% 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, %   583.5% -208.0% 1,564.0% -159.4% -320.9% -120.9% 0.0% 0.0%   Gearing %   23.9% 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 0.1% 0.0% 0.0% 0.0% 0.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 1.2 1.2 2.0 2.7 0.4 0.0 0.0   Current Ratio   0.1 1.2 1.2 2.0 2.7 0.4 0.0 0.0   Cash and cash equivalent   219.1 546.0 328.5 493.8 762.5 77.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -3,193.7 85.0 66.3 304.6 490.1 -166.9 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,993 585 154 310 38 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   493 263 -21 310 238 20 0 0   EBIT / employee   1,993 585 154 310 38 12 0 0   Net earnings / employee   1,480 459 118 238 29 17 0 0