Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRUBER A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8%   Bankruptcy risk   0.0% 0.9% 0.9% 0.5% 0.7% 0.8% 18.5% 20.7%   Credit score (0-100)   0 90 90 98 93 93 7 1   Credit rating   N/A A A AA A A B C   Credit limit (kDKK)   0.0 569.4 558.9 960.8 863.7 1,010.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 9,436 9,686 12,240 13,837 16,950 0.0 0.0   EBITDA   0.0 1,923 2,336 4,037 4,435 5,053 0.0 0.0   EBIT   0.0 1,202 1,250 2,849 3,229 3,534 0.0 0.0   Pre-tax profit (PTP)   0.0 832.4 899.1 2,381.5 2,724.5 2,723.5 0.0 0.0   Net earnings   0.0 636.3 690.5 1,828.9 1,980.2 2,121.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 832 899 2,381 2,725 2,723 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 14,495 13,747 12,829 8,282 10,479 0.0 0.0   Shareholders equity total   0.0 5,952 4,993 6,097 5,002 6,304 105 105   Interest-bearing liabilities   0.0 10,180 8,548 6,027 3,601 1,308 0.0 0.0   Balance sheet total (assets)   0.0 23,458 20,833 20,835 18,902 22,643 105 105   Net Debt   0.0 10,178 8,547 6,026 3,100 827 -105 -105     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 9,436 9,686 12,240 13,837 16,950 0.0 0.0   Gross profit growth   0.0% 0.0% 2.7% 26.4% 13.0% 22.5% -100.0% 0.0%   Employees   0 14 0 16 18 22 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 12.5% 22.2% -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 23,458 20,833 20,835 18,902 22,643 105 105   Balance sheet change%   0.0% 0.0% -11.2% 0.0% -9.3% 19.8% -99.5% 0.0%   Added value   0.0 1,922.6 2,336.0 4,037.4 4,417.5 5,053.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 14,295 -1,284 -2,331 -6,374 708 -10,734 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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% 12.7% 12.9% 23.3% 23.3% 20.9% 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% 5.4% 5.8% 13.8% 16.3% 17.3% 0.0% 0.0%   ROI %   0.0% 5.9% 6.4% 16.5% 22.0% 27.4% 0.0% 0.0%   ROE %   0.0% 10.7% 12.6% 33.0% 35.7% 37.5% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 25.4% 24.0% 31.5% 30.4% 35.0% 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, %   0.0% 529.4% 365.9% 149.3% 69.9% 16.4% 0.0% 0.0%   Gearing %   0.0% 171.0% 171.2% 98.9% 72.0% 20.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.6% 4.1% 6.6% 10.6% 35.5% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.6 0.4 0.7 1.3 1.6 0.0 0.0   Current Ratio   0.0 0.9 0.7 0.9 1.2 1.1 0.0 0.0   Cash and cash equivalent   0.0 1.9 1.0 0.8 501.0 481.6 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 -886.2 -2,359.8 -905.6 2,035.4 1,509.6 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  2017 N/A 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 137 0 252 245 230 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 137 0 252 246 230 0 0   EBIT / employee   0 86 0 178 179 161 0 0   Net earnings / employee   0 45 0 114 110 96 0 0