Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GARANT BRICH TÆPPER OG GULVE, VIBORG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%   Bankruptcy risk   3.8% 4.8% 1.9% 3.3% 3.8% 6.5% 18.4% 18.2%   Credit score (0-100)   53 46 71 53 51 36 8 8   Credit rating   BBB BBB A BBB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 0.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,088 2,712 3,463 2,869 2,781 2,144 0.0 0.0   EBITDA   74.8 60.3 465 -239 -180 -446 0.0 0.0   EBIT   65.9 31.2 403 -322 -259 -512 0.0 0.0   Pre-tax profit (PTP)   31.2 7.5 452.8 -253.2 -256.5 -577.0 0.0 0.0   Net earnings   24.1 5.7 352.8 -200.8 -202.6 -451.0 0.0 0.0   Pre-tax profit without non-rec. items   31.2 7.5 453 -253 -257 -577 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 48.0 297 213 134 68.0 0.0 0.0   Shareholders equity total   130 136 489 288 85.6 -365 -866 -866   Interest-bearing liabilities   1,523 1,150 844 1,640 1,460 2,057 866 866   Balance sheet total (assets)   2,379 2,549 2,406 2,948 2,558 2,683 0.0 0.0   Net Debt   1,518 544 841 1,633 1,446 2,046 866 866     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,088 2,712 3,463 2,869 2,781 2,144 0.0 0.0   Gross profit growth   142.3% 29.9% 27.7% -17.2% -3.0% -22.9% -100.0% 0.0%   Employees   5 5 6 7 6 6 0 0   Employee growth %   -16.7% 0.0% 20.0% 16.7% -14.3% 0.0% -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)   2,379 2,549 2,406 2,948 2,558 2,683 0 0   Balance sheet change%   4.5% 7.1% -5.6% 22.5% -13.2% 4.9% -100.0% 0.0%   Added value   74.8 60.3 464.8 -239.0 -176.1 -446.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 19 187 -166 -159 -132 -68 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 3.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   3.2% 1.2% 11.7% -11.2% -9.3% -23.9% 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 %   3.6% 1.8% 19.1% -8.3% -6.1% -16.7% 0.0% 0.0%   ROI %   5.2% 3.1% 36.0% -13.5% -9.6% -25.7% 0.0% 0.0%   ROE %   20.4% 4.3% 112.9% -51.7% -108.4% -32.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   11.8% 11.2% 26.6% 9.8% 3.3% -12.0% -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, %   2,030.7% 902.2% 181.0% -683.1% -803.3% -458.4% 0.0% 0.0%   Gearing %   1,167.8% 844.6% 172.6% 569.0% 1,705.7% -563.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 2.8% 2.1% 2.6% 5.8% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.9 0.9 0.8 0.7 0.6 0.6 0.0 0.0   Cash and cash equivalent   5.1 606.0 2.5 7.0 14.0 11.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -135.6 -342.0 -293.8 -763.0 -875.4 -1,290.7 -433.2 -433.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 12 77 -34 -29 -74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 12 77 -34 -30 -74 0 0   EBIT / employee   13 6 67 -46 -43 -85 0 0   Net earnings / employee   5 1 59 -29 -34 -75 0 0