Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Gardin og Markise Fagmanden ApS

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% 2.9% 2.9%   Bankruptcy risk   10.1% 18.5% 8.2% 11.3% 20.7% 30.2% 14.3% 14.1%   Credit score (0-100)   26 8 30 20 4 1 15 16   Credit rating   BB B BB BB B C 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)  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   190 584 785 378 433 123 0.0 0.0   EBITDA   94.2 -166 295 -215 -116 -528 0.0 0.0   EBIT   94.2 -166 295 -215 -116 -528 0.0 0.0   Pre-tax profit (PTP)   94.1 -167.9 284.7 -222.1 -135.9 -544.1 0.0 0.0   Net earnings   73.4 -131.9 220.6 -176.5 -106.8 -618.7 0.0 0.0   Pre-tax profit without non-rec. items   94.1 -168 285 -222 -136 -544 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   73.4 -58.4 162 -14.4 -121 -740 -780 -780   Interest-bearing liabilities   0.0 0.0 0.0 315 0.0 0.0 780 780   Balance sheet total (assets)   270 314 652 971 673 313 0.0 0.0   Net Debt   -169 -159 -266 200 -75.7 -5.2 780 780     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   190 584 785 378 433 123 0.0 0.0   Gross profit growth   0.0% 207.1% 34.4% -51.9% 14.7% -71.6% -100.0% 0.0%   Employees   0 0 0 0 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   270 314 652 971 673 313 0 0   Balance sheet change%   0.0% 16.3% 107.2% 49.1% -30.7% -53.6% -100.0% 0.0%   Added value   94.2 -165.8 295.2 -215.1 -116.0 -527.7 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 -1.0 -2.0 -3.0 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 (%)   49.5% -28.4% 37.6% -56.9% -26.8% -429.4% 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 %   34.8% -51.6% 57.6% -26.3% -13.0% -57.1% 0.0% 0.0%   ROI %   128.2% -451.6% 364.1% -90.1% -73.6% 0.0% 0.0% 0.0%   ROE %   100.0% -68.0% 92.6% -31.2% -13.0% -125.5% 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 %   27.2% -15.7% 24.9% -1.5% -15.3% -70.3% -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, %   -179.9% 96.0% -90.1% -92.9% 65.2% 1.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -2,193.6% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.5% 12.6% 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   1.4 0.8 1.2 0.8 0.7 0.2 0.0 0.0   Current Ratio   1.4 0.8 1.2 0.8 0.7 0.2 0.0 0.0   Cash and cash equivalent   169.4 159.2 265.9 115.7 75.7 5.2 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   73.4 -58.4 102.2 -242.6 -249.4 -868.1 -389.9 -389.9   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   0 0 0 0 -116 -264 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -116 -264 0 0   EBIT / employee   0 0 0 0 -116 -264 0 0   Net earnings / employee   0 0 0 0 -107 -309 0 0