Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gør Danmark Sundere 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   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   14.8% 13.1% 20.6% 11.6% 12.8% 7.6% 14.5% 14.2%   Credit score (0-100)   15 17 4 20 17 32 15 15   Credit rating   BB BB B BB BB BB BB 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)  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   -3.3 -3.4 -9.6 222 535 435 0.0 0.0   EBITDA   -3.3 -3.4 -118 48.5 390 352 0.0 0.0   EBIT   -3.3 -3.4 -181 -5.4 336 298 0.0 0.0   Pre-tax profit (PTP)   -7.4 -4.3 -185.2 -11.7 311.3 273.5 0.0 0.0   Net earnings   -7.4 -4.3 -185.2 -11.7 289.3 231.8 0.0 0.0   Pre-tax profit without non-rec. items   -7.4 -4.3 -185 -11.7 311 274 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   0.0 0.0 356 303 249 195 0.0 0.0   Shareholders equity total   -3.7 -8.0 -193 -205 84.4 316 266 266   Interest-bearing liabilities   3.1 6.3 695 619 366 130 0.0 0.0   Balance sheet total (assets)   15.2 14.2 538 427 498 561 266 266   Net Debt   1.8 5.9 581 583 248 -104 -266 -266     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   -3.3 -3.4 -9.6 222 535 435 0.0 0.0   Gross profit growth   77.0% -2.3% -183.0% 0.0% 141.3% -18.6% -100.0% 0.0%   Employees   0 0 4 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -75.0% 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)   15 14 538 427 498 561 266 266   Balance sheet change%   7.5% -6.6% 3,694.0% -20.7% 16.7% 12.6% -52.5% 0.0%   Added value   -3.3 -3.4 -118.2 48.5 390.2 351.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 293 -108 -108 -108 -195 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 1.0 2.0 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 (%)   100.0% 100.0% 1,895.7% -2.4% 62.9% 68.4% 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 %   -20.0% -16.4% -48.1% -0.8% 59.6% 56.4% 0.0% 0.0%   ROI %   -96.7% -72.0% -51.7% -0.8% 62.9% 66.5% 0.0% 0.0%   ROE %   -78.2% -29.3% -67.1% -2.4% 113.2% 115.7% 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 %   -19.6% -36.0% 75.6% -32.4% 17.0% 56.4% 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, %   -55.0% -176.2% -491.9% 1,202.8% 63.5% -29.6% 0.0% 0.0%   Gearing %   -84.6% -78.2% -359.6% -302.3% 434.0% 41.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   261.9% 19.7% 1.2% 1.0% 5.1% 10.0% 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   0.8 0.6 0.9 0.1 0.4 1.2 0.0 0.0   Current Ratio   0.8 0.6 0.9 0.1 0.4 1.2 0.0 0.0   Cash and cash equivalent   1.3 0.3 113.4 36.1 118.6 234.5 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   -3.7 -8.0 -17.0 -574.9 -231.8 53.9 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   0 0 -30 48 390 352 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -30 48 390 352 0 0   EBIT / employee   0 0 -45 -5 336 298 0 0   Net earnings / employee   0 0 -46 -12 289 232 0 0