Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gl. Buurholt 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% 2.1% 2.1%   Bankruptcy risk   1.0% 0.9% 0.9% 0.8% 0.8% 0.7% 6.5% 6.5%   Credit score (0-100)   88 91 90 91 91 95 37 37   Credit rating   A A A AA AA AA BBB BBB   Credit limit (kDKK)   280.1 356.2 468.9 494.9 897.5 1,353.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   8,872 7,425 7,959 7,571 9,517 11,210 0.0 0.0   EBITDA   3,922 2,517 2,658 1,886 4,557 5,577 0.0 0.0   EBIT   2,551 1,300 1,482 817 3,446 4,770 0.0 0.0   Pre-tax profit (PTP)   2,267.7 1,153.5 1,353.9 703.7 3,298.9 4,545.3 0.0 0.0   Net earnings   1,762.4 894.9 1,050.3 540.6 2,566.2 3,544.7 0.0 0.0   Pre-tax profit without non-rec. items   2,268 1,154 1,354 704 3,299 4,545 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   3,371 3,810 5,176 5,693 5,243 6,240 0.0 0.0   Shareholders equity total   2,038 2,183 3,234 3,718 5,784 8,829 8,279 8,279   Interest-bearing liabilities   1,619 857 458 64.9 379 974 0.0 0.0   Balance sheet total (assets)   6,030 6,437 10,708 9,522 11,437 12,029 8,279 8,279   Net Debt   1,314 163 -873 -660 -3,004 -1,509 -8,279 -8,279     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   8,872 7,425 7,959 7,571 9,517 11,210 0.0 0.0   Gross profit growth   54.9% -16.3% 7.2% -4.9% 25.7% 17.8% -100.0% 0.0%   Employees   7 8 8 9 7 9 0 0   Employee growth %   -12.5% 14.3% 0.0% 12.5% -22.2% 28.6% -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)   6,030 6,437 10,708 9,522 11,437 12,029 8,279 8,279   Balance sheet change%   -7.4% 6.7% 66.4% -11.1% 20.1% 5.2% -31.2% 0.0%   Added value   3,921.7 2,516.9 2,657.8 1,886.0 4,514.4 5,576.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,561 -978 -10 -551 -1,561 190 -6,240 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 5.0 5.0 5.0 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 (%)   28.8% 17.5% 18.6% 10.8% 36.2% 42.5% 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 %   40.7% 21.0% 17.3% 8.1% 32.9% 41.1% 0.0% 0.0%   ROI %   54.5% 27.8% 26.1% 12.8% 46.9% 51.6% 0.0% 0.0%   ROE %   152.3% 42.4% 38.8% 15.6% 54.0% 48.5% 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 %   33.8% 33.9% 30.2% 39.0% 50.6% 73.4% 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, %   33.5% 6.5% -32.8% -35.0% -65.9% -27.1% 0.0% 0.0%   Gearing %   79.5% 39.3% 14.2% 1.7% 6.5% 11.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 12.5% 19.7% 45.2% 66.3% 41.1% 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   0.7 0.5 0.8 0.4 1.2 1.5 0.0 0.0   Current Ratio   1.0 0.9 1.1 1.0 1.7 2.0 0.0 0.0   Cash and cash equivalent   305.0 693.8 1,330.5 724.8 3,382.4 2,483.0 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   38.6 -280.8 338.8 -148.0 2,307.0 2,801.4 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  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   560 315 332 210 645 620 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   560 315 332 210 651 620 0 0   EBIT / employee   364 163 185 91 492 530 0 0   Net earnings / employee   252 112 131 60 367 394 0 0