Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARTIN GILDENPFENNIG CONSULTING 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.4% 2.6% 1.8% 2.8% 2.1% 2.7% 10.6% 10.6%   Credit score (0-100)   65 61 70 59 66 60 23 23   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.1 0.0 0.3 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   902 901 734 1,108 1,226 1,239 0.0 0.0   EBITDA   -120 -121 -117 380 318 272 0.0 0.0   EBIT   -182 -176 -117 380 318 272 0.0 0.0   Pre-tax profit (PTP)   804.3 274.4 1,580.2 -247.0 338.7 1,207.6 0.0 0.0   Net earnings   737.4 301.7 1,452.6 -193.4 130.9 944.2 0.0 0.0   Pre-tax profit without non-rec. items   804 274 1,580 -247 339 1,208 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   158 103 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,767 4,014 5,410 5,159 5,231 6,114 5,922 5,922   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 2.9 0.0 0.0   Balance sheet total (assets)   3,978 4,309 5,629 5,327 5,547 6,530 5,922 5,922   Net Debt   -2,275 -2,857 -3,675 -4,071 -4,975 -6,036 -5,922 -5,922     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   902 901 734 1,108 1,226 1,239 0.0 0.0   Gross profit growth   -0.4% -0.1% -18.6% 51.0% 10.6% 1.0% -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)   3,978 4,309 5,629 5,327 5,547 6,530 5,922 5,922   Balance sheet change%   22.0% 8.3% 30.6% -5.4% 4.1% 17.7% -9.3% 0.0%   Added value   -120.0 -121.1 -117.2 379.7 317.8 271.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -125 -110 -103 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 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 (%)   -20.2% -19.5% -16.0% 34.3% 25.9% 21.9% 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 %   22.2% 11.2% 31.8% 14.7% 29.5% 20.9% 0.0% 0.0%   ROI %   23.5% 11.9% 33.5% 15.2% 7.6% 22.2% 0.0% 0.0%   ROE %   21.5% 7.8% 30.8% -3.7% 2.5% 16.6% 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 %   94.7% 93.1% 96.1% 96.9% 94.3% 93.6% 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, %   1,896.1% 2,358.8% 3,136.7% -1,072.2% -1,565.4% -2,223.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 3,601.4% 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   14.3 11.5 22.9 27.0 16.9 15.7 0.0 0.0   Current Ratio   14.3 11.5 22.9 27.0 16.9 15.7 0.0 0.0   Cash and cash equivalent   2,274.6 2,857.2 3,674.8 4,071.2 4,974.6 6,039.0 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   604.0 818.0 1,084.6 417.5 258.7 394.4 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   -120 -121 -117 380 318 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -120 -121 -117 380 318 272 0 0   EBIT / employee   -182 -176 -117 380 318 272 0 0   Net earnings / employee   737 302 1,453 -193 131 944 0 0