Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRENAA BIL-CENTER 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   3.8% 2.2% 2.3% 1.8% 2.7% 3.9% 7.7% 7.7%   Credit score (0-100)   52 65 63 70 59 50 32 32   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.3 0.3 5.6 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   14,111 13,896 14,845 12,737 12,444 12,557 0.0 0.0   EBITDA   1,163 2,376 2,734 1,912 1,463 1,874 0.0 0.0   EBIT   482 1,892 2,166 1,303 1,032 559 0.0 0.0   Pre-tax profit (PTP)   313.1 1,572.8 2,023.1 1,133.6 636.8 14.5 0.0 0.0   Net earnings   243.5 1,223.7 1,578.8 883.5 494.3 10.0 0.0 0.0   Pre-tax profit without non-rec. items   313 1,573 2,023 1,134 637 14.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   748 659 828 891 544 2,699 0.0 0.0   Shareholders equity total   7,954 8,934 9,289 8,594 8,205 7,720 6,020 6,020   Interest-bearing liabilities   3,622 1,933 3,355 4,251 4,289 6,406 0.0 0.0   Balance sheet total (assets)   28,835 25,102 27,257 24,746 26,302 25,795 6,020 6,020   Net Debt   3,410 1,726 -1,307 -1,041 408 3,521 -6,020 -6,020     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   14,111 13,896 14,845 12,737 12,444 12,557 0.0 0.0   Gross profit growth   -8.8% -1.5% 6.8% -14.2% -2.3% 0.9% -100.0% 0.0%   Employees   32 31 29 25 26 24 0 0   Employee growth %   0.0% -3.1% -7.1% -13.2% 3.2% -7.0% -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)   28,835 25,102 27,257 24,746 26,302 25,795 6,020 6,020   Balance sheet change%   22.5% -12.9% 8.6% -9.2% 6.3% -1.9% -76.7% 0.0%   Added value   1,162.9 2,375.7 2,734.3 1,912.0 1,641.1 1,874.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -883 -573 -399 -546 -778 839 -2,699 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   3.4% 13.6% 14.6% 10.2% 8.3% 4.5% 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 %   2.5% 7.8% 9.0% 5.7% 4.7% 2.7% 0.0% 0.0%   ROI %   5.8% 18.7% 20.0% 11.5% 9.5% 5.3% 0.0% 0.0%   ROE %   2.8% 14.5% 17.3% 9.9% 5.9% 0.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   28.8% 37.6% 36.1% 37.4% 34.1% 32.2% 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, %   293.2% 72.7% -47.8% -54.5% 27.9% 187.9% 0.0% 0.0%   Gearing %   45.5% 21.6% 36.1% 49.5% 52.3% 83.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.9% 18.8% 12.6% 8.8% 13.1% 13.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.8 0.9 0.8 0.7 0.7 0.0 0.0   Current Ratio   1.3 1.5 1.5 1.5 1.4 1.3 0.0 0.0   Cash and cash equivalent   211.9 207.3 4,661.4 5,292.5 3,881.2 2,884.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   7,206.1 8,275.2 8,461.5 7,702.8 7,660.2 5,021.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   36 77 95 76 64 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 77 95 76 57 78 0 0   EBIT / employee   15 61 75 52 40 23 0 0   Net earnings / employee   8 39 55 35 19 0 0 0