Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GPP PERIMETER PROTECTION 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   2.9% 4.9% 7.6% 9.7% 8.3% 4.4% 10.0% 10.0%   Credit score (0-100)   60 46 32 24 29 46 25 25   Credit rating   BBB BBB BB BB BB BBB 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)  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   0 0 0 0 0 0 0 0   Gross profit   15,123 13,989 13,520 9,772 10,124 10,895 0.0 0.0   EBITDA   -3,000 -3,167 -4,720 -2,973 -1,214 163 0.0 0.0   EBIT   -3,418 -3,585 -5,164 -3,340 -1,423 60.5 0.0 0.0   Pre-tax profit (PTP)   -4,100.1 -4,264.5 -6,198.2 -3,993.1 -2,119.4 -335.1 0.0 0.0   Net earnings   -3,198.1 -5,364.5 -7,140.2 -3,993.1 -2,119.4 -335.1 0.0 0.0   Pre-tax profit without non-rec. items   -4,100 -4,264 -6,198 -3,993 -2,119 -335 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   6,105 5,787 5,737 5,370 173 213 0.0 0.0   Shareholders equity total   5,313 -51.6 417 -376 1,005 1,479 979 979   Interest-bearing liabilities   14,514 17,964 11,940 7,313 2,874 2,828 0.0 0.0   Balance sheet total (assets)   28,448 24,937 23,063 17,836 13,064 11,464 979 979   Net Debt   14,509 15,434 9,391 4,771 373 264 -979 -979     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   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   15,123 13,989 13,520 9,772 10,124 10,895 0.0 0.0   Gross profit growth   5.0% -7.5% -3.4% -27.7% 3.6% 7.6% -100.0% 0.0%   Employees   35 32 29 21 18 16 0 0   Employee growth %   -14.6% -8.6% -9.4% -27.6% -14.3% -11.1% -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)   28,448 24,937 23,063 17,836 13,064 11,464 979 979   Balance sheet change%   1.7% -12.3% -7.5% -22.7% -26.8% -12.2% -91.5% 0.0%   Added value   -2,999.7 -3,167.5 -4,720.3 -2,972.8 -1,055.8 163.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -671 -735 -494 -734 -5,406 -63 -213 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 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 %   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 (%)   -22.6% -25.6% -38.2% -34.2% -14.1% 0.6% 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 %   -11.8% -13.0% -21.1% -15.8% -9.0% 0.9% 0.0% 0.0%   ROI %   -16.1% -18.3% -31.7% -28.4% -18.9% 1.8% 0.0% 0.0%   ROE %   -65.3% -35.5% -56.3% -43.8% -22.5% -27.0% 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 %   19.2% -0.2% 1.8% -2.1% 7.7% 13.6% 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, %   -483.7% -487.3% -199.0% -160.5% -30.7% 161.7% 0.0% 0.0%   Gearing %   273.2% -34,819.8% 2,860.1% -1,946.7% 286.0% 191.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 4.9% 7.6% 7.7% 13.9% 15.5% 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   0.8 0.8 0.7 0.5 0.9 1.1 0.0 0.0   Current Ratio   1.1 1.1 0.9 0.8 1.3 1.3 0.0 0.0   Cash and cash equivalent   4.3 2,529.7 2,548.3 2,541.7 2,501.8 2,564.8 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)   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   1,726.2 2,296.1 -1,022.6 -3,717.3 2,739.0 2,634.9 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 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   -86 -99 -163 -142 -59 10 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -86 -99 -163 -142 -67 10 0 0   EBIT / employee   -98 -112 -178 -159 -79 4 0 0   Net earnings / employee   -91 -168 -246 -190 -118 -21 0 0