Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GLOBE MALERFIRMA A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   1.9% 3.1% 5.0% 1.9% 1.7% 3.0% 7.3% 7.1%   Credit score (0-100)   71 56 42 69 72 58 33 34   Credit rating   A BBB BBB A A BBB BBB BBB   Credit limit (kDKK)   5.0 0.0 0.0 3.9 17.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   40,785 39,138 26,024 30,745 32,068 20,407 0.0 0.0   EBITDA   4,860 3,866 -5,072 4,874 4,845 738 0.0 0.0   EBIT   4,235 3,130 -5,877 4,052 4,032 127 0.0 0.0   Pre-tax profit (PTP)   4,042.1 2,945.5 -5,990.1 3,893.6 3,276.6 -1,192.0 0.0 0.0   Net earnings   3,172.3 2,291.9 -4,674.1 3,038.0 2,511.4 -925.0 0.0 0.0   Pre-tax profit without non-rec. items   4,042 2,945 -5,990 3,894 3,277 -1,192 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,107 2,949 2,600 2,387 1,997 1,365 0.0 0.0   Shareholders equity total   9,773 9,065 4,391 7,429 9,940 7,015 6,415 6,415   Interest-bearing liabilities   1,149 3,227 3,018 1,304 1,298 322 0.0 0.0   Balance sheet total (assets)   30,269 35,811 20,904 19,332 23,746 16,284 6,415 6,415   Net Debt   -1,800 3,045 2,995 -5,531 -8,631 -7,944 -6,415 -6,415     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   40,785 39,138 26,024 30,745 32,068 20,407 0.0 0.0   Gross profit growth   37.6% -4.0% -33.5% 18.1% 4.3% -36.4% -100.0% 0.0%   Employees   88 78 70 57 57 39 0 0   Employee growth %   44.3% -11.4% -10.3% -18.6% 0.0% -31.6% -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)   30,269 35,811 20,904 19,332 23,746 16,284 6,415 6,415   Balance sheet change%   35.5% 18.3% -41.6% -7.5% 22.8% -31.4% -60.6% 0.0%   Added value   4,860.3 3,866.4 -5,072.3 4,874.5 4,854.4 737.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   206 -895 -1,154 -1,035 -1,203 -1,242 -1,365 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 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   10.4% 8.0% -22.6% 13.2% 12.6% 0.6% 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 %   16.8% 10.3% -20.1% 21.4% 22.1% 2.6% 0.0% 0.0%   ROI %   33.9% 20.3% -37.4% 38.2% 40.1% 4.8% 0.0% 0.0%   ROE %   35.5% 24.3% -69.5% 51.4% 28.9% -10.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   32.3% 25.3% 21.0% 38.4% 41.9% 43.1% 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, %   -37.0% 78.8% -59.0% -113.5% -178.1% -1,076.6% 0.0% 0.0%   Gearing %   11.8% 35.6% 68.7% 17.6% 13.1% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.5% 21.5% 9.3% 19.2% 114.2% 211.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.5 1.4 1.5 2.5 2.6 3.3 0.0 0.0   Current Ratio   1.5 1.4 1.5 2.5 2.6 3.3 0.0 0.0   Cash and cash equivalent   2,948.2 182.2 23.3 6,835.2 9,929.1 8,266.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   7,769.8 8,893.2 6,189.6 10,128.9 4,539.7 4,136.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   55 50 -72 86 85 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 50 -72 86 85 19 0 0   EBIT / employee   48 40 -84 71 71 3 0 0   Net earnings / employee   36 29 -67 53 44 -24 0 0