Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GORI PROPELLER A/S 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% 1.8% 1.8%   Bankruptcy risk   0.9% 0.9% 1.3% 1.5% 1.4% 0.9% 6.2% 6.1%   Credit score (0-100)   91 89 80 75 78 88 38 38   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   513.4 373.3 69.3 28.6 65.4 701.2 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   4,524 3,998 2,666 4,434 4,310 6,405 0.0 0.0   EBITDA   1,527 1,042 757 2,213 1,493 3,273 0.0 0.0   EBIT   1,527 1,042 757 2,213 1,493 3,273 0.0 0.0   Pre-tax profit (PTP)   1,506.2 1,008.3 706.7 2,186.7 1,386.5 3,225.1 0.0 0.0   Net earnings   1,442.4 781.2 550.8 1,704.2 1,074.8 2,506.4 0.0 0.0   Pre-tax profit without non-rec. items   1,506 1,008 707 2,187 1,386 3,225 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   1,092 598 89.1 41.4 11.2 212 0.0 0.0   Shareholders equity total   5,062 4,143 4,694 5,898 5,473 6,479 2,979 2,979   Interest-bearing liabilities   2,349 1,226 439 837 863 89.2 0.0 0.0   Balance sheet total (assets)   8,884 6,605 6,893 8,738 8,316 9,416 2,979 2,979   Net Debt   2,169 1,219 431 411 804 -869 -2,929 -2,929     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   4,524 3,998 2,666 4,434 4,310 6,405 0.0 0.0   Gross profit growth   -11.7% -11.6% -33.3% 66.3% -2.8% 48.6% -100.0% 0.0%   Employees   7 7 7 7 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -14.3% -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)   8,884 6,605 6,893 8,738 8,316 9,416 2,979 2,979   Balance sheet change%   21.1% -25.7% 4.4% 26.8% -4.8% 13.2% -68.4% 0.0%   Added value   1,527.0 1,042.1 756.8 2,213.4 1,493.3 3,272.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -995 -493 -509 -48 -30 251 -212 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 4.0 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 (%)   33.8% 26.1% 28.4% 49.9% 34.6% 51.1% 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 %   19.1% 13.8% 11.2% 28.8% 18.2% 37.9% 0.0% 0.0%   ROI %   22.6% 16.0% 13.4% 34.2% 21.8% 48.9% 0.0% 0.0%   ROE %   33.2% 17.0% 12.5% 32.2% 18.9% 41.9% 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 %   57.2% 63.1% 68.1% 67.5% 65.8% 69.4% 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, %   142.0% 117.0% 56.9% 18.6% 53.8% -26.5% 0.0% 0.0%   Gearing %   46.4% 29.6% 9.4% 14.2% 15.8% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 3.6% 6.0% 10.3% 19.3% 28.6% 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   0.8 0.7 1.3 2.2 1.4 1.7 0.0 0.0   Current Ratio   2.2 2.8 4.0 4.3 3.8 4.1 0.0 0.0   Cash and cash equivalent   180.4 6.7 8.2 425.9 59.2 957.9 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   4,278.1 3,872.7 5,109.8 6,654.1 6,095.9 6,916.4 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   218 149 108 316 213 545 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   218 149 108 316 213 545 0 0   EBIT / employee   218 149 108 316 213 545 0 0   Net earnings / employee   206 112 79 243 154 418 0 0