Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Graveslink ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.4% 2.4%   Bankruptcy risk   1.5% 1.0% 1.3% 21.8% 13.3% 10.2% 6.5% 6.5%   Credit score (0-100)   77 87 79 4 16 23 37 37   Credit rating   A A A B BB BB BBB BBB   Credit limit (kDKK)   9.6 279.6 58.1 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)  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 0 257 257 257   Gross profit   2,845 3,037 2,416 1,419 27.4 -414 0.0 0.0   EBITDA   920 1,338 656 68.9 -425 -495 0.0 0.0   EBIT   459 1,278 547 68.9 -425 -495 0.0 0.0   Pre-tax profit (PTP)   448.2 1,262.0 532.7 89.1 -481.6 -503.5 0.0 0.0   Net earnings   349.6 967.7 395.5 89.1 -481.6 -503.5 0.0 0.0   Pre-tax profit without non-rec. items   448 1,262 533 89.1 -482 -503 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   0.0 230 279 0.0 0.0 62.0 0.0 0.0   Shareholders equity total   2,161 3,129 3,361 3,295 2,122 1,619 1,539 1,539   Interest-bearing liabilities   1.0 12.3 13.5 0.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,451 4,846 4,338 3,336 2,198 1,619 1,539 1,539   Net Debt   -1,089 -2,232 -1,847 0.6 -974 -173 -1,447 -1,447     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 0 257 257 257   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,845 3,037 2,416 1,419 27.4 -414 0.0 0.0   Gross profit growth   474.2% 6.7% -20.4% -41.3% -98.1% 0.0% 0.0% 0.0%   Employees   3 3 3 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   3,451 4,846 4,338 3,336 2,198 1,619 1,539 1,539   Balance sheet change%   22.1% 40.4% -10.5% -23.1% -34.1% -26.4% -4.9% 0.0%   Added value   919.7 1,337.9 655.7 68.9 -425.1 -494.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% -192.7% 0.0% 0.0%   Investments   -1,298 120 -109 -304 0 153 -62 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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% -192.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% -192.7% 0.0% 0.0%   EBIT to gross profit (%)   16.1% 42.1% 22.6% 4.9% -1,552.7% 119.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% -196.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% -196.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% -196.1% 0.0% 0.0%   ROA %   14.6% 30.9% 12.0% 2.5% -15.4% -25.9% 0.0% 0.0%   ROI %   23.1% 48.3% 16.7% 2.8% -15.7% -26.5% 0.0% 0.0%   ROE %   17.6% 36.6% 12.2% 2.7% -17.8% -26.9% 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 %   62.6% 64.6% 77.5% 98.8% 96.6% 100.0% 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% -67.3% -563.7% -563.7%   Net int. bear. debt to EBITDA, %   -118.5% -166.9% -281.6% 0.8% 229.1% 34.9% 0.0% 0.0%   Gearing %   0.0% 0.4% 0.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,363.2% 275.7% 138.3% 90.8% 19,684.2% 0.0% 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   1.8 2.1 3.2 82.1 29.0 0.0 0.0 0.0   Current Ratio   2.6 2.6 4.5 82.1 29.0 0.0 0.0 0.0   Cash and cash equivalent   1,090.3 2,244.7 1,860.2 0.0 973.9 172.8 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% 538.8% 563.7% 563.7%   Net working capital   2,035.9 2,823.9 3,141.0 3,295.0 2,122.0 1,383.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 538.8% 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 0 257 0 0   Added value / employee   307 446 219 0 0 -495 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   307 446 219 0 0 -495 0 0   EBIT / employee   153 426 182 0 0 -495 0 0   Net earnings / employee   117 323 132 0 0 -503 0 0