Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Glostrup Butikstorv, Diget 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  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% 0.3% 0.3%   Bankruptcy risk   0.8% 0.8% 0.8% 0.6% 9.8% 16.4% 16.3% 16.3%   Credit score (0-100)   93 94 93 96 24 10 11 11   Credit rating   AA AA AA AA BB BB BB BB   Credit limit (kDKK)   358.4 1,100.2 2,249.7 3,297.1 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   3,107 8,437 4,837 5,321 2,680 0.0 0.0 0.0   EBITDA   3,107 3,833 4,405 4,474 2,306 -59.1 0.0 0.0   EBIT   3,106 8,433 14,871 13,986 2,306 -59.1 0.0 0.0   Pre-tax profit (PTP)   1,050.9 6,020.4 13,313.7 12,623.0 10,953.2 2,985.5 0.0 0.0   Net earnings   819.7 4,695.9 10,384.7 9,845.9 8,533.4 1,453.2 0.0 0.0   Pre-tax profit without non-rec. items   1,051 6,020 13,314 12,623 10,953 2,986 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   74,653 79,833 91,000 100,718 0.0 0.0 0.0 0.0   Shareholders equity total   1,573 6,269 16,654 26,500 35,033 36,487 -13,513 -13,513   Interest-bearing liabilities   61,241 60,847 60,956 38,276 0.0 0.0 13,513 13,513   Balance sheet total (assets)   76,509 82,060 95,109 102,815 55,718 37,153 0.0 0.0   Net Debt   59,726 58,897 57,314 36,264 -1,540 -331 13,513 13,513     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   3,107 8,437 4,837 5,321 2,680 0.0 0.0 0.0   Gross profit growth   120.9% 171.5% -42.7% 10.0% -49.6% -100.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   76,509 82,060 95,109 102,815 55,718 37,153 0 0   Balance sheet change%   0.8% 7.3% 15.9% 8.1% -45.8% -33.3% -100.0% 0.0%   Added value   3,107.0 8,436.6 14,870.5 13,985.8 2,305.9 -59.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   157 5,177 11,167 9,718 -100,718 0 0 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 5.0 -1.0 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 (%)   100.0% 100.0% 307.4% 262.8% 86.0% 0.0% 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 %   4.1% 10.6% 16.8% 14.8% 15.9% 6.4% 0.0% 0.0%   ROI %   4.1% 10.7% 16.9% 16.4% 21.2% 8.3% 0.0% 0.0%   ROE %   70.4% 119.8% 90.6% 45.6% 27.7% 4.1% 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 %   2.1% 7.6% 17.5% 25.8% 62.9% 98.2% -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, %   1,922.3% 1,536.7% 1,301.2% 810.6% -66.8% 559.2% 0.0% 0.0%   Gearing %   3,892.3% 970.6% 366.0% 144.4% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 4.0% 2.6% 4.0% 8.6% 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   0.3 0.5 0.9 0.5 2.7 55.7 0.0 0.0   Current Ratio   0.3 0.5 0.9 0.5 2.7 55.7 0.0 0.0   Cash and cash equivalent   1,515.2 1,950.7 3,642.1 2,012.0 1,539.7 330.6 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   -3,593.7 -2,117.9 -302.3 -1,952.6 35,033.4 36,486.6 -6,756.7 -6,756.7   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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0