Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GAMBORG PROJEKT 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   3.1% 6.1% 10.6% 13.5% 20.8% 25.0% 21.2% 16.7%   Credit score (0-100)   59 40 24 16 4 2 4 10   Credit rating   BBB BBB BB BB B B B BB   Credit limit (kDKK)   0.0 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,058 804 204 -34.1 -33.0 -17.1 0.0 0.0   EBITDA   346 98.2 -18.3 -34.2 -33.0 -17.1 0.0 0.0   EBIT   283 94.5 -22.0 -37.9 -36.4 -17.1 0.0 0.0   Pre-tax profit (PTP)   282.4 94.8 -20.0 -33.9 -34.3 -14.7 0.0 0.0   Net earnings   219.0 73.9 -15.7 -27.0 -41.5 2.9 0.0 0.0   Pre-tax profit without non-rec. items   282 94.8 -20.0 -33.9 -34.3 -14.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   14.6 10.8 7.1 3.4 0.0 0.0 0.0 0.0   Shareholders equity total   1,024 148 133 106 64.3 67.2 17.2 17.2   Interest-bearing liabilities   2.2 16.8 24.9 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,237 263 178 131 95.6 98.4 17.2 17.2   Net Debt   -1,042 16.8 22.1 -1.6 -4.3 0.0 -17.2 -17.2     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   1,058 804 204 -34.1 -33.0 -17.1 0.0 0.0   Gross profit growth   -13.4% -24.0% -74.6% 0.0% 3.1% 48.2% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   1,237 263 178 131 96 98 17 17   Balance sheet change%   23.9% -78.7% -32.6% -26.2% -27.1% 2.9% -82.5% 0.0%   Added value   345.8 98.2 -18.3 -34.2 -32.7 -17.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -251 -7 -7 -7 -7 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   26.7% 11.8% -10.8% 111.2% 110.3% 100.0% 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 %   25.3% 12.8% -8.7% -21.6% -28.9% -14.1% 0.0% 0.0%   ROI %   29.2% 16.1% -11.9% -25.3% -38.5% -20.8% 0.0% 0.0%   ROE %   22.7% 12.6% -11.1% -22.6% -48.8% 4.5% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   82.8% 56.3% 74.7% 80.7% 67.2% 68.3% 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, %   -301.3% 17.1% -121.1% 4.7% 13.0% 0.0% 0.0% 0.0%   Gearing %   0.2% 11.3% 18.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.6% 14.1% 3.8% 4.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   5.7 2.1 3.8 5.0 3.1 3.2 0.0 0.0   Current Ratio   5.7 2.1 3.8 5.0 3.1 3.2 0.0 0.0   Cash and cash equivalent   1,044.3 0.0 2.7 1.6 4.3 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   995.8 123.4 125.6 102.4 64.3 67.2 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 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   346 98 -18 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   346 98 -18 0 0 0 0 0   EBIT / employee   283 94 -22 0 0 0 0 0   Net earnings / employee   219 74 -16 0 0 0 0 0