Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRAMETA 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   13.8% 5.2% 3.4% 3.1% 8.4% 9.6% 10.0% 9.8%   Credit score (0-100)   17 42 52 56 28 26 25 25   Credit rating   BB BBB BBB BBB BB BB 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 2019/9 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   2,307 1,820 2,370 2,906 2,907 2,632 0.0 0.0   EBITDA   294 35.0 937 1,476 1,423 1,152 0.0 0.0   EBIT   294 35.0 937 1,476 1,423 1,152 0.0 0.0   Pre-tax profit (PTP)   277.3 16.0 722.0 1,143.0 1,436.7 1,179.7 0.0 0.0   Net earnings   214.3 16.0 722.0 1,143.0 1,116.5 919.4 0.0 0.0   Pre-tax profit without non-rec. items   277 35.0 937 1,476 1,437 1,180 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   180 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,856 2,871 3,094 3,537 3,553 3,472 1,572 1,572   Interest-bearing liabilities   1,333 0.0 0.0 0.0 494 825 0.0 0.0   Balance sheet total (assets)   15,747 14,067 14,628 17,036 17,030 17,439 1,572 1,572   Net Debt   1,323 0.0 0.0 -168 424 124 -1,572 -1,572     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   2,307 1,820 2,370 2,906 2,907 2,632 0.0 0.0   Gross profit growth   -9.8% -21.1% 30.2% 22.6% 0.0% -9.5% -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)   15,747 14,067 14,628 17,036 17,030 17,439 1,572 1,572   Balance sheet change%   -8.7% -10.7% 4.0% 16.5% -0.0% 2.4% -91.0% 0.0%   Added value   293.7 35.0 937.0 1,476.0 1,423.1 1,152.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -58 -180 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   12.7% 1.9% 39.5% 50.8% 48.9% 43.8% 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 %   1.8% 0.2% 6.5% 9.3% 8.4% 6.8% 0.0% 0.0%   ROI %   6.3% 0.4% 6.5% 9.3% 13.6% 28.3% 0.0% 0.0%   ROE %   7.1% 0.6% 24.2% 34.5% 31.5% 26.2% 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 %   18.1% 100.0% 100.0% 100.0% 20.9% 19.9% 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, %   450.5% 0.0% 0.0% -11.4% 29.8% 10.7% 0.0% 0.0%   Gearing %   46.7% 0.0% 0.0% 0.0% 13.9% 23.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 0.0% 0.0% 0.0% 0.6% 0.1% 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   1.1 0.0 0.0 0.0 1.1 1.2 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.3 1.2 0.0 0.0   Cash and cash equivalent   9.5 0.0 0.0 168.5 69.9 701.5 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   2,686.0 0.0 0.0 168.5 3,553.0 3,472.4 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