Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grodals Regnskab ApS 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  2018 2018/12 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.5% 1.2%   Bankruptcy risk   16.3% 16.1% 12.4% 15.1% 14.5% 18.8% 23.4% 19.0%   Credit score (0-100)   12 12 19 12 14 6 4 7   Credit rating   BB BB BB BB BB B B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   1,054 1,351 889 720 702 567 567 567   Gross profit   1,028 1,333 884 701 633 563 0.0 0.0   EBITDA   -130 61.2 -18.5 -36.9 36.9 10.7 0.0 0.0   EBIT   -130 61.2 -18.5 -36.9 36.9 10.7 0.0 0.0   Pre-tax profit (PTP)   -132.1 59.0 -17.6 -45.3 31.8 7.7 0.0 0.0   Net earnings   -132.1 59.0 -4.3 -38.5 22.3 3.7 0.0 0.0   Pre-tax profit without non-rec. items   -132 59.0 -17.6 -45.3 31.8 7.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -132 -73.3 -77.6 -76.1 -53.9 -50.2 3.7 3.7   Interest-bearing liabilities   37.9 40.5 3.6 51.2 41.8 0.0 0.0 0.0   Balance sheet total (assets)   121 228 223 123 108 109 3.7 3.7   Net Debt   37.9 40.5 3.6 51.2 41.8 -24.3 -3.7 -3.7     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   1,054 1,351 889 720 702 567 567 567   Net sales growth   66.2% 28.2% -34.2% -19.0% -2.6% -19.3% 0.0% 0.0%   Gross profit   1,028 1,333 884 701 633 563 0.0 0.0   Gross profit growth   89.8% 29.6% -33.7% -20.7% -9.7% -11.0% -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)   121 228 223 123 108 109 4 4   Balance sheet change%   -10.0% 88.4% -2.1% -45.0% -12.2% 1.2% -96.6% 0.0%   Added value   -129.9 61.2 -18.5 -36.9 36.9 10.7 0.0 0.0   Added value %   -12.3% 4.5% -2.1% -5.1% 5.3% 1.9% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   -12.3% 4.5% -2.1% -5.1% 5.3% 1.9% 0.0% 0.0%   EBIT %   -12.3% 4.5% -2.1% -5.1% 5.3% 1.9% 0.0% 0.0%   EBIT to gross profit (%)   -12.6% 4.6% -2.1% -5.3% 5.8% 1.9% 0.0% 0.0%   Net Earnings %   -12.5% 4.4% -0.5% -5.3% 3.2% 0.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -12.5% 4.4% -0.5% -5.3% 3.2% 0.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   -12.5% 4.4% -2.0% -6.3% 4.5% 1.4% 0.0% 0.0%   ROA %   -66.0% 23.1% -5.3% -13.8% 21.8% 7.9% 0.0% 0.0%   ROI %   -180.8% 163.2% -71.8% -125.7% 84.4% 60.8% 0.0% 0.0%   ROE %   -103.5% 33.9% -1.9% -22.3% 19.3% 3.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -52.3% -24.3% -25.8% -38.3% -33.3% -31.5% 100.0% 100.0%   Relative indebtedness %   24.0% 22.3% 33.8% 27.6% 23.0% 28.1% 0.0% 0.0%   Relative net indebtedness %   24.0% 22.3% 33.8% 27.6% 23.0% 23.8% -0.6% -0.6%   Net int. bear. debt to EBITDA, %   -29.2% 66.2% -19.4% -138.9% 113.3% -226.7% 0.0% 0.0%   Gearing %   -28.6% -55.3% -4.6% -67.3% -77.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.0% 12.6% 7.9% 39.8% 16.1% 24.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 0.8 0.7 0.6 0.7 0.7 0.0 0.0   Current Ratio   0.5 0.8 0.7 0.6 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 24.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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)   2.8 31.1 37.9 0.1 2.6 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 %   11.5% 16.9% 25.1% 17.0% 15.4% 19.2% 0.6% 0.6%   Net working capital   -132.3 -73.3 -77.6 -76.1 -53.9 -50.2 0.0 0.0   Net working capital %   -12.6% -5.4% -8.7% -10.6% -7.7% -8.9% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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 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