Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grundtvig Ejendomme A/S 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   8.4% 12.5% 8.5% 5.3% 4.6% 3.9% 10.0% 10.0%   Credit score (0-100)   30 19 28 41 45 50 24 24   Credit rating   BB BB BB BBB BBB BBB 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)  2019 2019/12 2020 2020/12 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   -186 -883 -80.5 1,015 2,168 4,319 0.0 0.0   EBITDA   -186 -1,874 -80.5 1,015 1,539 4,232 0.0 0.0   EBIT   1,358 -1,940 -158 790 1,241 3,859 0.0 0.0   Pre-tax profit (PTP)   418.3 -2,873.9 -163.0 806.2 1,052.1 3,134.9 0.0 0.0   Net earnings   406.3 -2,801.0 -171.4 1,209.7 1,021.6 2,433.9 0.0 0.0   Pre-tax profit without non-rec. items   957 -2,874 -163 806 1,052 3,135 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   10,306 218 1,049 11,888 13,004 17,406 0.0 0.0   Shareholders equity total   1,149 1,048 876 2,086 3,108 5,541 2,141 2,141   Interest-bearing liabilities   9,971 158 327 497 2,557 1,279 0.0 0.0   Balance sheet total (assets)   11,704 1,563 2,134 13,224 15,417 19,349 2,141 2,141   Net Debt   9,902 -428 327 497 2,527 1,237 -2,141 -2,141     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 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   -186 -883 -80.5 1,015 2,168 4,319 0.0 0.0   Gross profit growth   0.0% -374.1% 90.9% 0.0% 113.6% 99.2% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   11,704 1,563 2,134 13,224 15,417 19,349 2,141 2,141   Balance sheet change%   0.0% -86.6% 36.6% 519.7% 16.6% 25.5% -88.9% 0.0%   Added value   1,380.1 -1,874.4 -80.5 1,015.4 1,465.7 4,232.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,284 -10,154 753 10,614 818 4,029 -17,406 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 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 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 (%)   -728.9% 219.7% 196.2% 77.8% 57.2% 89.4% 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 %   18.0% -29.2% -8.5% 10.9% 9.1% 22.2% 0.0% 0.0%   ROI %   20.3% -65.6% -13.1% 44.3% 31.6% 61.8% 0.0% 0.0%   ROE %   35.4% -255.1% -17.8% 81.7% 39.3% 56.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   9.8% 67.0% 41.1% 15.8% 20.2% 28.6% 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, %   -5,315.7% 22.8% -406.9% 48.9% 164.2% 29.2% 0.0% 0.0%   Gearing %   868.0% 15.0% 37.4% 23.8% 82.3% 23.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 18.4% 2.1% 8.4% 16.4% 37.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 2.6 0.9 0.6 0.5 0.4 0.0 0.0   Current Ratio   0.2 2.6 0.9 0.6 0.5 0.4 0.0 0.0   Cash and cash equivalent   68.7 585.4 0.0 0.0 29.7 42.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 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   -2,203.8 829.5 -163.9 -744.4 -2,246.6 -2,360.1 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 2019/12 2020 2020/12 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 -1,874 -80 1,015 1,466 4,232 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,874 -80 1,015 1,539 4,232 0 0   EBIT / employee   0 -1,940 -158 790 1,241 3,859 0 0   Net earnings / employee   0 -2,801 -171 1,210 1,022 2,434 0 0