Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GARDIN LIS 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 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 3.9% 1.9% 1.0% 0.7% 2.4% 11.2% 10.9%   Credit score (0-100)   0 51 70 86 93 62 22 22   Credit rating   N/A BBB A A AA BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.0 705.3 1,153.3 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 16,352 15,052 17,984 21,474 16,434 0.0 0.0   EBITDA   0.0 46.4 2,947 4,298 2,045 -1,700 0.0 0.0   EBIT   0.0 -623 2,368 3,688 1,416 -2,375 0.0 0.0   Pre-tax profit (PTP)   0.0 -1,102.8 1,953.7 3,348.6 1,280.7 -2,521.0 0.0 0.0   Net earnings   0.0 -870.5 1,516.8 2,596.9 1,017.1 -1,988.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -1,103 1,954 3,349 1,281 -2,521 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 790 551 802 894 873 0.0 0.0   Shareholders equity total   0.0 1,629 2,646 5,772 7,649 5,661 4,639 4,639   Interest-bearing liabilities   0.0 5,144 3,253 2,185 1,068 2,470 0.0 0.0   Balance sheet total (assets)   0.0 11,777 15,119 20,541 15,677 15,887 4,639 4,639   Net Debt   0.0 5,027 -1,151 -2,007 704 1,797 -4,639 -4,639     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 16,352 15,052 17,984 21,474 16,434 0.0 0.0   Gross profit growth   0.0% 0.0% -7.9% 19.5% 19.4% -23.5% -100.0% 0.0%   Employees   0 29 35 35 48 45 0 0   Employee growth %   0.0% 0.0% 20.7% 0.0% 37.1% -6.3% -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 11,777 15,119 20,541 15,677 15,887 4,639 4,639   Balance sheet change%   0.0% 0.0% 28.4% 35.9% -23.7% 1.3% -70.8% 0.0%   Added value   0.0 46.4 2,946.8 4,298.1 2,026.3 -1,699.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,230 -1,107 -649 -825 -905 -906 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -3.8% 15.7% 20.5% 6.6% -14.5% 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% -4.9% 17.6% 20.9% 8.7% -14.4% 0.0% 0.0%   ROI %   0.0% -8.1% 36.4% 53.8% 18.9% -27.0% 0.0% 0.0%   ROE %   0.0% -53.4% 70.9% 61.7% 15.2% -29.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 13.8% 17.8% 28.5% 51.3% 37.9% 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% 10,834.8% -39.0% -46.7% 34.4% -105.7% 0.0% 0.0%   Gearing %   0.0% 315.7% 122.9% 37.8% 14.0% 43.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 20.3% 10.0% 13.8% 18.0% 13.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.1 1.2 1.3 1.5 1.3 0.0 0.0   Current Ratio   0.0 1.4 1.3 1.4 1.7 1.4 0.0 0.0   Cash and cash equivalent   0.0 117.0 4,403.2 4,192.0 364.4 672.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 2,368.9 3,155.5 4,470.5 5,502.8 4,462.8 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 N/A 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 2 84 123 42 -38 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 2 84 123 43 -38 0 0   EBIT / employee   0 -21 68 105 30 -53 0 0   Net earnings / employee   0 -30 43 74 21 -44 0 0