Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M.J. Grønbech & Sønner Holding A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 N/A 2019 N/A 2020 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.4% 0.5% 0.4% 4.2% 4.1%   Credit score (0-100)   0 0 0 100 99 100 48 49   Credit rating   N/A N/A N/A AAA AAA AAA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 48.4 54.0 66.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 1,826 2,162 2,362 2,362 2,362   Gross profit   0.0 0.0 0.0 530 620 712 0.0 0.0   EBITDA   0.0 0.0 0.0 95.1 138 186 0.0 0.0   EBIT   0.0 0.0 0.0 36.7 73.6 121 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 26.0 56.2 98.6 0.0 0.0   Net earnings   0.0 0.0 0.0 16.8 40.2 74.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 26.0 56.2 98.6 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 392 401 422 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 324 353 422 329 329   Interest-bearing liabilities   0.0 0.0 0.0 227 245 194 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 897 965 1,009 329 329   Net Debt   0.0 0.0 0.0 155 183 102 -318 -318     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 1,826 2,162 2,362 2,362 2,362   Net sales growth   0.0% 0.0% 0.0% 0.0% 18.4% 9.2% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 530 620 712 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 17.0% 14.8% -100.0% 0.0%   Employees   0 0 0 924 966 1,020 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 4.5% 5.6% -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)   0 0 0 897 965 1,009 329 329   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 7.5% 4.6% -67.4% 0.0%   Added value   0.0 0.0 0.0 95.1 132.0 186.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 5.2% 6.1% 7.9% 0.0% 0.0%   Investments   0 0 0 355 -58 -42 -431 0   Net sales trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 5.2% 6.4% 7.9% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 2.0% 3.4% 5.1% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 6.9% 11.9% 16.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.9% 1.9% 3.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 4.1% 4.8% 5.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 1.4% 2.6% 4.2% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 4.6% 8.7% 13.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 6.3% 12.1% 19.1% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 6.2% 14.1% 22.5% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 36.6% 37.5% 41.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 30.1% 27.2% 23.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 26.2% 24.4% 19.6% -13.5% -13.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 163.0% 132.8% 54.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 70.2% 69.3% 46.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 13.1% 10.6% 16.0% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.9 0.9 1.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 1.1 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 72.4 61.7 92.7 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 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 45.0 42.1 45.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 251.9 233.6 218.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 26.1% 24.8% 23.4% 13.5% 13.5%   Net working capital   0.0 0.0 0.0 56.1 66.3 106.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 3.1% 3.1% 4.5% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 2 2 2 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