Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRAUNKÆR HOLDING A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.8% 0.7% 7.6% 7.6%   Credit score (0-100)   0 0 0 0 91 93 31 32   Credit rating   N/A N/A N/A N/A AA AA BB BB   Credit limit (kDKK)   0.0 8,640.7 8,828.4 9,547.3 9,282.0 10,765.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 24,643 27,306 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 11,183 12,324 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 10,039 9,277 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 4,245.9 17,149.3 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 2,783.5 13,178.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 4,246 17,149 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 349,401 362,876 0.0 0.0   Shareholders equity total   0.0 85,422 87,278 94,385 98,354 111,532 111,032 111,032   Interest-bearing liabilities   0.0 0.0 0.0 0.0 230,576 220,717 0.0 0.0   Balance sheet total (assets)   0.0 356,799 360,630 363,401 373,896 382,351 111,032 111,032   Net Debt   0.0 0.0 0.0 0.0 225,239 220,181 -111,032 -111,032     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 0.0 24,643 27,306 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 10.8% -100.0% 0.0%   Employees   0 0 0 0 32 36 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 12.5% -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)   0 356,799 360,630 363,401 373,896 382,351 111,032 111,032   Balance sheet change%   0.0% 0.0% 1.1% 0.8% 2.9% 2.3% -71.0% 0.0%   Added value   0.0 0.0 0.0 0.0 10,039.0 12,324.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 347,857 10,428 -362,876 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   0.0% 0.0% 0.0% 0.0% 40.7% 34.0% 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 %   0.0% 0.0% 0.0% 0.0% 3.0% 6.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 3.1% 7.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 2.9% 12.6% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 30.6% 33.6% 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, %   0.0% 0.0% 0.0% 0.0% 2,014.2% 1,786.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 234.4% 197.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.8% 3.5% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.4 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.7 0.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 5,336.5 536.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   0.0 0.0 0.0 0.0 -8,642.7 -21,318.7 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  2017 N/A 2018 N/A 2019 N/A 2020 N/A 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 314 342 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 349 342 0 0   EBIT / employee   0 0 0 0 314 258 0 0   Net earnings / employee   0 0 0 0 87 366 0 0