Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRANGAARD STARCH POTATO ApS 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   0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5% 0.5%   Bankruptcy risk   1.6% 1.6% 1.6% 1.6% 1.7% 1.6% 4.8% 4.4%   Credit score (0-100)   76 75 74 73 73 73 45 47   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   8.8 8.2 8.0 8.1 7.6 9.9 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   117 117 117 117 117 117 0.0 0.0   EBITDA   117 117 117 117 117 117 0.0 0.0   EBIT   117 117 117 117 117 117 0.0 0.0   Pre-tax profit (PTP)   30.2 31.8 33.9 34.7 37.3 38.9 0.0 0.0   Net earnings   23.5 24.7 26.4 26.9 29.0 30.3 0.0 0.0   Pre-tax profit without non-rec. items   30.2 31.8 33.9 34.7 37.3 38.9 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   5,348 5,373 5,399 5,426 5,455 5,486 232 232   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 7,794 7,794   Balance sheet total (assets)   8,034 8,032 8,032 8,034 8,029 8,037 8,026 8,026   Net Debt   -8.2 -5.7 -6.3 -8.0 -2.5 -3.8 7,794 7,794     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   117 117 117 117 117 117 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% -0.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   8,034 8,032 8,032 8,034 8,029 8,037 8,026 8,026   Balance sheet change%   13.0% -0.0% 0.0% 0.0% -0.1% 0.1% -0.1% 0.0%   Added value   117.5 117.5 117.5 117.5 117.5 117.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   926 722 0 0 0 0 5,173 -5,173   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   1.6% 1.5% 1.5% 1.5% 1.5% 1.5% 0.0% 0.0%   ROI %   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 0.0% 0.0%   ROE %   0.5% 0.5% 0.5% 0.5% 0.5% 0.6% 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 %   66.6% 66.9% 67.2% 67.5% 67.9% 68.3% 2.9% 2.9%   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, %   -7.0% -4.9% -5.4% -6.9% -2.1% -3.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 3,355.8% 3,355.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.4% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   8.2 5.7 6.3 8.0 2.5 3.8 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   -1,218.6 -1,193.9 -1,167.5 -1,140.6 -1,111.6 -1,081.2 -3,896.9 -3,896.9   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   117 117 117 117 117 117 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   117 117 117 117 117 117 0 0   EBIT / employee   117 117 117 117 117 117 0 0   Net earnings / employee   23 25 26 27 29 30 0 0