Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

G. Funder 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  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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% 2.4% 2.4%   Bankruptcy risk   29.3% 3.7% 0.0% 0.0% 0.8% 2.1% 6.9% 6.5%   Credit score (0-100)   2 53 0 0 91 66 35 36   Credit rating   C BBB N/A N/A AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 2,705.1 2,868.4 2,362.1 0.9 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 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 11,415 21,096 23,325 28,768 12,657 0.0 0.0   EBITDA   0.0 11,415 21,096 23,325 13,048 -16.9 0.0 0.0   EBIT   0.0 11,415 21,096 23,325 11,799 -186 0.0 0.0   Pre-tax profit (PTP)   0.0 -395.0 4,649.0 4,722.0 11,797.5 -203.4 0.0 0.0   Net earnings   0.0 -395.0 4,649.0 4,722.0 9,102.4 -164.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 11,415 21,096 23,325 11,798 -203 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 589 428 0.0 0.0   Shareholders equity total   0.0 8,909 13,558 13,779 18,382 9,217 3,217 3,217   Interest-bearing liabilities   0.0 0.0 0.0 0.0 27,077 38,563 0.0 0.0   Balance sheet total (assets)   0.0 54,587 56,811 66,719 58,194 57,098 3,217 3,217   Net Debt   0.0 0.0 0.0 0.0 27,077 38,563 -3,070 -3,070     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   0.0 11,415 21,096 23,325 28,768 12,657 0.0 0.0   Gross profit growth   -100.0% 0.0% 84.8% 10.6% 23.3% -56.0% -100.0% 0.0%   Employees   0 21 21 23 22 20 0 0   Employee growth %   -100.0% 0.0% 0.0% 9.5% -4.3% -9.1% -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 54,587 56,811 66,719 58,194 57,098 3,217 3,217   Balance sheet change%   -100.0% 0.0% 4.1% 17.4% -12.8% -1.9% -94.4% 0.0%   Added value   0.0 11,415.0 21,096.0 23,325.0 11,799.5 -16.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -629 0 0 0 -240 -603 -428 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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 (%)   0.0% 100.0% 100.0% 100.0% 41.0% -1.5% 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% 20.9% 37.9% 37.8% 19.0% -0.1% 0.0% 0.0%   ROI %   0.0% 20.9% 37.9% 37.8% 21.2% -0.1% 0.0% 0.0%   ROE %   0.0% -4.4% 41.4% 34.5% 56.6% -1.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 31.6% 16.1% 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% 207.5% -228,722.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 147.3% 418.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.5% 0.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.9 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.4 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   0.0 0.0 0.0 0.0 17,372.4 8,504.7 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 N/A 2021 N/A 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   0 544 1,005 1,014 536 -1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 544 1,005 1,014 593 -1 0 0   EBIT / employee   0 544 1,005 1,014 536 -9 0 0   Net earnings / employee   0 -19 221 205 414 -8 0 0