Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GLOBAL T 7 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 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% 0.9% 0.9%   Bankruptcy risk   2.1% 1.4% 1.4% 2.7% 7.4% 6.2% 16.2% 16.2%   Credit score (0-100)   69 79 78 58 32 37 11 11   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kEUR)   0.1 8.6 8.8 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 (kEUR)  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   Gross profit   526 981 1,013 224 -1,473 -395 0.0 0.0   EBITDA   526 981 1,013 224 -1,473 -395 0.0 0.0   EBIT   90.8 545 577 -211 -1,908 -830 0.0 0.0   Pre-tax profit (PTP)   -344.8 117.2 15.5 -796.5 -2,519.2 -1,483.3 0.0 0.0   Net earnings   -296.6 117.2 15.5 -796.5 -2,519.2 -1,483.3 0.0 0.0   Pre-tax profit without non-rec. items   -345 117 15.5 -797 -2,519 -1,483 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  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   16,979 16,981 16,534 15,673 15,238 14,802 0.0 0.0   Shareholders equity total   673 791 806 9.6 -2,510 -3,989 -4,014 -4,014   Interest-bearing liabilities   17,468 16,561 17,094 17,443 18,044 19,315 4,014 4,014   Balance sheet total (assets)   19,562 18,767 19,266 18,784 17,117 17,070 0.0 0.0   Net Debt   17,359 16,200 16,781 17,284 17,910 19,120 4,014 4,014     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% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   526 981 1,013 224 -1,473 -395 0.0 0.0   Gross profit growth   -49.9% 86.4% 3.3% -77.9% 0.0% 73.2% 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)   19,562 18,767 19,266 18,784 17,117 17,070 0 0   Balance sheet change%   -0.3% -4.1% 2.7% -2.5% -8.9% -0.3% -100.0% 0.0%   Added value   526.1 980.6 1,012.6 224.0 -1,472.8 -394.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -871 -433 -882 -1,297 -871 -871 -14,802 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 -1.0 -2.0 -3.0 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% 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 (%)   17.2% 55.6% 57.0% -94.4% 129.6% 210.3% 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 %   0.6% 2.9% 3.2% -1.1% -9.9% -4.0% 0.0% 0.0%   ROI %   0.6% 3.1% 3.3% -1.1% -10.4% -4.3% 0.0% 0.0%   ROE %   -36.2% 16.0% 1.9% -195.3% -29.4% -8.7% 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 %   3.6% 4.3% 4.4% 0.1% -13.4% -19.9% -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, %   3,299.6% 1,652.1% 1,657.1% 7,716.6% -1,216.1% -4,842.4% 0.0% 0.0%   Gearing %   2,593.9% 2,094.7% 2,120.5% 181,569.0% -719.0% -484.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.6% 3.5% 3.4% 3.5% 3.5% 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   8.3 16.3 14.6 15.6 4.9 7.4 0.0 0.0   Current Ratio   1.2 1.5 1.6 1.4 1.1 1.4 0.0 0.0   Cash and cash equivalent   108.5 361.0 313.5 159.0 133.9 194.4 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   154.3 455.7 517.6 387.3 67.6 523.8 -2,007.0 -2,007.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 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