Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Greve Main 32 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.7% 2.2% 1.9% 1.4% 1.4% 1.6% 7.7% 7.7%   Credit score (0-100)   22 66 69 77 77 74 32 32   Credit rating   BB BBB A A A A BB BB   Credit limit (kDKK)   0.0 1.2 10.1 170.1 259.1 44.2 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   -13.0 -35.0 1,506 1,690 1,826 1,900 0.0 0.0   EBITDA   -13.0 -35.0 1,506 1,690 1,826 1,900 0.0 0.0   EBIT   -13.0 -56.0 756 940 1,076 1,150 0.0 0.0   Pre-tax profit (PTP)   387.0 167.0 660.0 865.0 995.0 1,126.0 0.0 0.0   Net earnings   311.0 130.0 515.0 675.0 922.0 1,046.0 0.0 0.0   Pre-tax profit without non-rec. items   387 167 660 865 995 1,126 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   0.0 31,893 34,181 33,431 32,680 31,930 0.0 0.0   Shareholders equity total   28,087 28,217 28,732 29,407 30,328 30,712 29,451 29,451   Interest-bearing liabilities   0.0 3,585 5,038 3,729 1,310 75.0 0.0 0.0   Balance sheet total (assets)   28,247 32,181 34,216 34,175 32,716 31,930 29,451 29,451   Net Debt   0.0 3,585 5,038 3,729 1,310 75.0 -29,451 -29,451     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   -13.0 -35.0 1,506 1,690 1,826 1,900 0.0 0.0   Gross profit growth   0.0% -169.2% 0.0% 12.2% 8.0% 4.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28,247 32,181 34,216 34,175 32,716 31,930 29,451 29,451   Balance sheet change%   0.7% 13.9% 6.3% -0.1% -4.3% -2.4% -7.8% 0.0%   Added value   -13.0 -35.0 1,506.0 1,690.0 1,826.0 1,900.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 31,872 1,538 -1,500 -1,501 -1,500 -31,930 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   100.0% 160.0% 50.2% 55.6% 58.9% 60.5% 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 %   1.4% 1.0% 2.3% 2.7% 3.2% 3.6% 0.0% 0.0%   ROI %   1.4% 1.0% 2.3% 2.8% 3.2% 3.6% 0.0% 0.0%   ROE %   1.1% 0.5% 1.8% 2.3% 3.1% 3.4% 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 %   99.4% 87.7% 84.0% 86.0% 92.7% 96.2% 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, %   0.0% -10,242.9% 334.5% 220.7% 71.7% 3.9% 0.0% 0.0%   Gearing %   0.0% 12.7% 17.5% 12.7% 4.3% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.2% 2.2% 1.7% 3.2% 3.5% 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   176.5 0.1 0.0 0.2 0.0 0.0 0.0 0.0   Current Ratio   176.5 0.1 0.0 0.2 0.0 0.0 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  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   28,087.0 -3,387.0 -5,015.0 -3,051.0 -1,306.0 -91.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0