Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Granly Gruppen Jammerbugt A/S - Group 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 3.4% 3.4% 1.3% 1.2% 8.4% 8.4%   Credit score (0-100)   0 0 52 53 79 83 29 29   Credit rating   N/A N/A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 534.5 1,194.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 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   0.0 0.0 48,307 50,383 51,074 55,776 0.0 0.0   EBITDA   0.0 0.0 9,102 7,263 9,582 12,960 0.0 0.0   EBIT   0.0 0.0 9,102 7,263 6,109 9,117 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 7,130.0 5,779.0 5,495.5 8,217.8 0.0 0.0   Net earnings   0.0 0.0 7,130.0 5,779.0 4,351.7 6,442.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 9,102 7,263 5,496 8,218 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 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 0.0 0.0 19,010 17,408 0.0 0.0   Shareholders equity total   0.0 0.0 18,707 19,256 21,330 26,225 16,891 16,891   Interest-bearing liabilities   0.0 0.0 0.0 0.0 8,709 7,384 0.0 0.0   Balance sheet total (assets)   0.0 0.0 59,026 49,223 63,486 61,092 16,891 16,891   Net Debt   0.0 0.0 0.0 0.0 2,334 3,099 -16,891 -16,891     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 48,307 50,383 51,074 55,776 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 4.3% 1.4% 9.2% -100.0% 0.0%   Employees   0 0 81 88 91 92 0 0   Employee growth %   0.0% 0.0% 0.0% 8.6% 3.4% 1.1% -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)   0 0 59,026 49,223 63,486 61,092 16,891 16,891   Balance sheet change%   0.0% 0.0% 0.0% -16.6% 29.0% -3.8% -72.4% 0.0%   Added value   0.0 0.0 9,102.0 7,263.0 6,109.4 12,960.2 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 15,537 -5,446 -17,408 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 18.8% 14.4% 12.0% 16.3% 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 %   0.0% 0.0% 15.4% 13.4% 11.5% 15.4% 0.0% 0.0%   ROI %   0.0% 0.0% 15.4% 13.4% 14.3% 22.4% 0.0% 0.0%   ROE %   0.0% 0.0% 38.1% 30.4% 24.0% 34.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 33.7% 42.9% 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, %   0.0% 0.0% 0.0% 0.0% 24.4% 23.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 40.8% 28.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 24.0% 17.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.4 1.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.4 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 6,375.1 4,285.7 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 0.0 0.0 12,949.2 17,482.9 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 N/A 2020 N/A 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 0 112 83 67 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 112 83 105 141 0 0   EBIT / employee   0 0 112 83 67 99 0 0   Net earnings / employee   0 0 88 66 48 70 0 0