PH CONSULT, GRINDSTED ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  21.5% 10.4% 15.2% 17.4% 10.3%  
Credit score (0-100)  4 22 12 8 24  
Credit rating  B BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 -0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  3,176 3,566 3,725 4,015 4,770  
EBITDA  386 516 335 -43.6 675  
EBIT  159 361 173 -219 498  
Pre-tax profit (PTP)  75.9 206.6 22.4 -393.9 304.6  
Net earnings  58.5 161.1 17.5 -307.4 237.6  
Pre-tax profit without non-rec. items  75.9 207 22.4 -394 305  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  721 710 639 598 420  
Shareholders equity total  -1,036 -875 -858 -1,165 -927  
Interest-bearing liabilities  1,721 1,713 1,580 1,919 1,562  
Balance sheet total (assets)  1,914 1,676 1,486 1,617 1,521  

Net Debt  1,095 1,287 1,415 1,805 1,379  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,176 3,566 3,725 4,015 4,770  
Gross profit growth  -3.2% 12.3% 4.5% 7.8% 18.8%  
Employees  8 8 9 10 10  
Employee growth %  0.0% 0.0% 12.5% 11.1% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,914 1,676 1,486 1,617 1,521  
Balance sheet change%  24.1% -12.5% -11.3% 8.8% -5.9%  
Added value  385.5 516.0 335.3 -56.8 675.4  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -389 -167 -233 -216 -356  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 -1.0 1.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  5.0% 10.1% 4.6% -5.5% 10.4%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  5.7% 13.1% 7.1% -8.6% 19.0%  
ROI %  8.7% 21.0% 10.5% -12.5% 28.6%  
ROE %  3.4% 9.0% 1.1% -19.8% 15.1%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  -35.1% -34.3% -36.6% -41.9% -37.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  284.0% 249.5% 422.1% -4,143.3% 204.1%  
Gearing %  -166.2% -195.8% -184.3% -164.7% -168.4%  
Net interest  0 0 0 0 0  
Financing costs %  4.6% 9.0% 9.1% 10.0% 11.1%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.3 0.3 0.3 0.2 0.3  
Current Ratio  0.4 0.3 0.3 0.3 0.3  
Cash and cash equivalent  626.5 425.9 165.0 113.7 182.9  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -1,914.2 -1,741.6 -1,653.3 -2,010.4 -1,597.6  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  48 65 37 -6 68  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  48 65 37 -4 68  
EBIT / employee  20 45 19 -22 50  
Net earnings / employee  7 20 2 -31 24