Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

G&SH A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   2.1% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.6% 0.5% 2.3% 17.3% 17.5% 20.4% 20.4%   Credit score (0-100)   0 98 98 66 10 9 4 5   Credit rating   N/A AA AA BBB BB B B B   Credit limit (kDKK)   0.0 2,502.4 2,891.6 0.2 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 70,279 80,137 74,927 0 0 0 0   Gross profit   0.0 14,445 17,068 11,643 -5.1 -15.6 0.0 0.0   EBITDA   0.0 2,071 4,492 -3,248 -5.1 -15.6 0.0 0.0   EBIT   0.0 1,169 3,224 -7,878 -5.1 -15.6 0.0 0.0   Pre-tax profit (PTP)   0.0 1,031.4 3,211.2 -7,922.2 -14.1 -15.6 0.0 0.0   Net earnings   0.0 799.9 2,524.5 -6,799.7 37.1 -12.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,031 3,211 -7,922 -14.1 -15.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 18,505 16,722 11,600 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 22,150 24,674 17,875 17,912 5,338 -12.2 -12.2   Interest-bearing liabilities   0.0 17,128 12,652 8,670 0.0 0.0 12.2 12.2   Balance sheet total (assets)   0.0 45,449 45,727 38,518 17,921 5,352 0.0 0.0   Net Debt   0.0 17,112 12,634 6,747 0.0 0.0 12.2 12.2     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 70,279 80,137 74,927 0 0 0 0   Net sales growth   0.0% 0.0% 14.0% -6.5% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 14,445 17,068 11,643 -5.1 -15.6 0.0 0.0   Gross profit growth   0.0% 0.0% 18.2% -31.8% 0.0% -208.9% 0.0% 0.0%   Employees   0 35 33 33 0 0 0 0   Employee growth %   0.0% 0.0% -5.7% 0.0% -100.0% 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)   0 45,449 45,727 38,518 17,921 5,352 0 0   Balance sheet change%   0.0% 0.0% 0.6% -15.8% -53.5% -70.1% -100.0% 0.0%   Added value   0.0 2,071.2 4,491.9 -3,248.2 4,624.7 -15.6 0.0 0.0   Added value %   0.0% 2.9% 5.6% -4.3% 0.0% 0.0% 0.0% 0.0%   Investments   0 17,872 -3,320 -9,752 -11,600 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A EBITDA %   0.0% 2.9% 5.6% -4.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 1.7% 4.0% -10.5% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 8.1% 18.9% -67.7% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 1.1% 3.2% -9.1% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 2.4% 4.7% -2.9% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 1.5% 4.0% -10.6% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% 3.6% 8.0% -17.9% -0.0% -0.1% 0.0% 0.0%   ROI %   0.0% 4.1% 9.3% -23.2% -0.0% -0.1% 0.0% 0.0%   ROE %   0.0% 3.6% 10.8% -32.0% 0.2% -0.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 48.7% 54.0% 46.4% 100.0% 99.7% -100.0% -100.0%   Relative indebtedness %   0.0% 32.7% 25.3% 27.3% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 32.7% 25.3% 24.7% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 826.2% 281.3% -207.7% 0.0% 0.0% 0.0% 0.0%   Gearing %   0.0% 77.3% 51.3% 48.5% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.0% 2.8% 3.7% 0.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.8 1.2 0.8 2,034.8 387.6 0.0 0.0   Current Ratio   0.0 2.3 2.7 1.6 2,034.8 387.6 0.0 0.0   Cash and cash equivalent   0.0 15.9 17.3 1,922.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Trade debtors turnover (days)   0.0 41.7 41.6 39.7 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 23.7 337.9 344.2 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 36.8% 35.1% 34.8% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 14,498.1 17,860.0 9,613.8 17,911.9 5,337.8 -6.1 -6.1   Net working capital %   0.0% 20.6% 22.3% 12.8% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 2,008 2,428 2,271 0 0 0 0   Added value / employee   0 59 136 -98 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 59 136 -98 0 0 0 0   EBIT / employee   0 33 98 -239 0 0 0 0   Net earnings / employee   0 23 76 -206 0 0 0 0