Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GM HOLDING AF 2007 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% 0.4% 0.4%   Bankruptcy risk   5.1% 1.1% 3.2% 3.0% 6.5% 2.7% 7.8% 7.8%   Credit score (0-100)   45 85 56 55 36 59 31 31   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 969.6 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   -185 -114 -638 -401 -175 -196 0.0 0.0   EBITDA   -1,388 -1,352 -1,913 -1,713 -770 -1,443 0.0 0.0   EBIT   -1,388 -1,352 -1,913 -1,713 -770 -1,443 0.0 0.0   Pre-tax profit (PTP)   -2,917.4 3,147.8 5,201.6 1,434.5 -5,847.4 527.1 0.0 0.0   Net earnings   -2,917.4 3,147.8 4,842.8 1,118.9 -5,838.1 527.1 0.0 0.0   Pre-tax profit without non-rec. items   -2,917 3,148 5,202 1,434 -5,847 527 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   25,413 28,561 33,303 34,309 28,357 28,766 28,519 28,519   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 1,814 0.0 0.0   Balance sheet total (assets)   25,511 28,710 34,310 34,966 28,434 30,702 28,519 28,519   Net Debt   -25,439 -28,529 -34,285 -34,966 -28,323 -28,775 -28,519 -28,519     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   -185 -114 -638 -401 -175 -196 0.0 0.0   Gross profit growth   -460.0% 38.3% -460.1% 37.1% 56.4% -11.9% 0.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   25,511 28,710 34,310 34,966 28,434 30,702 28,519 28,519   Balance sheet change%   -10.6% 12.5% 19.5% 1.9% -18.7% 8.0% -7.1% 0.0%   Added value   -1,388.1 -1,351.7 -1,913.3 -1,713.3 -769.7 -1,443.5 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 (%)   751.5% 1,186.9% 300.0% 426.8% 440.2% 737.9% 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 %   -3.5% 11.6% 20.3% 5.0% -0.8% 1.8% 0.0% 0.0%   ROI %   -3.5% 11.7% 20.7% 5.2% -0.8% 1.8% 0.0% 0.0%   ROE %   -10.8% 11.7% 15.7% 3.3% -18.6% 1.8% 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 %   99.6% 99.5% 97.1% 98.1% 99.7% 93.7% 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, %   1,832.7% 2,110.6% 1,791.9% 2,040.8% 3,679.9% 1,993.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33,712.2% 0.0% 0.0% 0.0% 0.0% 1.9% 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   260.3 191.5 34.1 53.2 368.3 15.9 0.0 0.0   Current Ratio   260.3 191.5 34.1 53.2 368.3 15.9 0.0 0.0   Cash and cash equivalent   25,438.6 28,529.3 34,284.8 34,966.2 28,322.6 30,589.0 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   2,579.5 1,011.5 557.1 498.2 277.2 -1,162.9 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  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   -694 -676 -957 -857 -385 -722 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -694 -676 -957 -857 -385 -722 0 0   EBIT / employee   -694 -676 -957 -857 -385 -722 0 0   Net earnings / employee   -1,459 1,574 2,421 559 -2,919 264 0 0